{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Cover","General","CAPEX","Reve","OPEX","Fin","Analysis_param","Dashboard","Calc","Financial_analysis","Economic_analysis","Sensitivity_analysis","Config","Technical"],"not_rendered":{"charts":7,"images":30,"macros":1,"external_links":0,"defined_names":40,"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":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Toolbox"]

{"sheet":"General","index":1,"n_rows":32,"n_cols":34,"rows_kept":32,"cut":false,"hidden":false,"merged":[[27,5,27,7],[7,5,7,8]]}
[{"$f":"Config!$I$128","v":"GENERAL ASSUMPTIONS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"$D$8&\" \"&$F$8","v":"Name of the project beneficiary: "},null,null,null,null,null,null,null,"`"]
[{"$f":"$D$10&\" \"&$F$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[{"$f":"IF(SUM(AH6:AH34)<>0,Config!$I$152,\"\")","v":"All input cells should be filled in with assumptions"},null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$L$4:$U$4,0))","v":"Identification of the project"},null,null,null,{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,"Identification of the project","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"IF(AH8<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L8:$U8,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Name of the project beneficiary:"},{"$f":"INDEX($W8:$AF8,MATCH(General!$F$16,$W$4:$AF$4,0))","v":"tekst"},null,null,null,null,null,null,"Name of the project beneficiary:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F8,\"\")","v":1}]
[]
[null,{"$f":"IF(AH10<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($L10:$U10,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Name of the investment project:"},{"$f":"INDEX($W10:$AF10,MATCH(General!$F$16,$W$4:$AF$4,0))","v":"tekst"},null,null,null,null,null,null,"Name of the investment project:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F10,\"\")","v":1}]
[]
[{"$f":"INDEX($L12:$U12,MATCH(General!$F$14,$L$4:$U$4,0))","v":"General information"},null,null,null,{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,"General information","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"IF(AH14<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($L14:$U14,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Language"},{"$f":"INDEX($W14:$AF14,MATCH(General!$F$16,$W$4:$AF$4,0))","v":"tekst"},"English",null,null,null,null,null,"Language","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F14,\"\")","v":0}]
[]
[null,{"$f":"IF(AH16<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($L16:$U16,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Currency / Units"},"#","PLN",null,null,null,null,null,"Currency / Units","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F16,\"\")","v":0}]
[]
[null,{"$f":"IF(AH18<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($L18:$U18,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Country"},"name","Poland",null,null,null,null,null,"Country","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F18,\"\")","v":0}]
[]
[null,{"$f":"IF(AH20<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($L20:$U20,MATCH(General!$F$14,$L$4:$U$4,0))","v":"First year of infrastructure roll-out"},{"$f":"INDEX($W20:$AF20,MATCH(General!$F$16,$W$4:$AF$4,0))","v":"rok"},2026,null,null,null,null,null,"First year of infrastructure roll-out","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"year","rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F20,\"\")","v":0}]
[]
[null,{"$f":"IF(AH22<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($L22:$U22,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Number of roll-out years"},{"$f":"INDEX($W22:$AF22,MATCH(General!$F$16,$W$4:$AF$4,0))","v":"lata"},2,null,null,null,null,null,"Number of roll-out years","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F22,\"\")","v":0}]
[]
[null,{"$f":"IF(AH24<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($L24:$U24,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Reference period"},{"$f":"INDEX($W24:$AF24,MATCH(General!$F$16,$W$4:$AF$4,0))","v":"lata"},20,null,null,null,null,null,"Reference period","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F24,\"\")","v":0}]
[]
[null,{"$f":"IF(AH26<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($L26:$U26,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Is VAT recoverable by the investor? "},{"$f":"INDEX($W26:$AF26,MATCH(General!$F$16,$W$4:$AF$4,0))","v":"0=tak; 1=nie"},0,null,null,null,null,null,"Is VAT recoverable by the investor? ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"0=yes; 1=no","0=tak; 1=nie","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F26,\"\")","v":0}]
[]
[null,{"$f":"IF(AH28<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($L28:$U28,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Financing model selection"},{"$f":"INDEX($W28:$AF28,MATCH(General!$F$16,$W$4:$AF$4,0))","v":"tekst"},"Own funds + Grant",null,null,null,null,null,"Financing model selection","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F28,\"\")","v":0}]
[]
[{"$f":"INDEX($L30:$U30,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Detailed calculations of the evaluation tool"},null,null,null,null,null,null,null,null,null,null,"Detailed calculations of the evaluation tool","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($L32:$U32,MATCH(General!$F$14,$L$4:$U$4,0))","v":"Open worksheets with detailed calculations"},null,null,null,null,null,null,null,"Open worksheets with detailed calculations","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"CAPEX","index":2,"n_rows":100,"n_cols":66,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$129","v":"CAPITAL EXPENDITURES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Name of the project beneficiary: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[{"$f":"IF(SUM(BN6:BN102)<>0,Config!$I$152,\"\")","v":"All input cells should be filled in with assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$AR$4:$BA$4,0))","v":"Capital expenditures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR8:$BA8,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Capital expenditures - eligible for grant funding"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Capital expenditures - eligible for grant funding","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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:$BA10,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"1. Planning/design fees"},{"$f":"INDEX($BC10:$BL10,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"SUM(G10:AP10)","v":10000},10000,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G10:$AP10,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":19}]
[null,{"$f":"IF(BN11<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR11:$BA11,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"2. Land purchase"},{"$f":"INDEX($BC11:$BL11,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Land purchase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G11:$AP11,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR12:$BA12,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"3. Building and construction"},{"$f":"INDEX($BC12:$BL12,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},577957.5,null,{"$f":"SUM(H13:H18)","v":577957.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN13<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR13:$BA13,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"a. Construction elements"},{"$f":"INDEX($BC13:$BL13,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Construction elements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G13:$AP13,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR14:$BA14,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"b. Insulation and facade"},{"$f":"INDEX($BC14:$BL14,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},577957.5,null,577957.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Insulation and facade","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G14:$AP14,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":19}]
[null,"!",null,{"$f":"INDEX($AR15:$BA15,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"c. Windows"},{"$f":"INDEX($BC15:$BL15,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Windows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G15:$AP15,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR16:$BA16,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"d. Seismic retrofit reinforcements"},{"$f":"INDEX($BC16:$BL16,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Seismic retrofit reinforcements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G16:$AP16,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR17:$BA17,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"e. Green infrastructure (NBS)"},{"$f":"INDEX($BC17:$BL17,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. Green infrastructure (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G17:$AP17,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR18:$BA18,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"f. Other"},{"$f":"INDEX($BC18:$BL18,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G18:$AP18,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR19:$BA19,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"4. Plant and machinery"},{"$f":"INDEX($BC19:$BL19,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},3486497,{"$f":"SUM(G20:G26)","v":0},{"$f":"SUM(H20:H26)","v":3486497},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN20<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR20:$BA20,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"a. Heating, ventilation, and air conditioning"},{"$f":"INDEX($BC20:$BL20,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},2728772,null,2728772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Heating, ventilation, and air conditioning","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G20:$AP20,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":19}]
[null,"!",null,{"$f":"INDEX($AR21:$BA21,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"b. Solar power plant"},{"$f":"INDEX($BC21:$BL21,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},562725,null,562725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Solar power plant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G21:$AP21,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":19}]
[null,"!",null,{"$f":"INDEX($AR22:$BA22,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"c. Battery energy storage system"},{"$f":"INDEX($BC22:$BL22,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Battery energy storage system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G22:$AP22,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR23:$BA23,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"d. Charging equipment"},{"$f":"INDEX($BC23:$BL23,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Charging equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G23:$AP23,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR24:$BA24,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"e. IT equipment and sensors"},{"$f":"INDEX($BC24:$BL24,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. IT equipment and sensors","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G24:$AP24,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR25:$BA25,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"f. Other electric equipment"},{"$f":"INDEX($BC25:$BL25,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other electric equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G25:$AP25,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR26:$BA26,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"g. Indoor lighting"},{"$f":"INDEX($BC26:$BL26,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},195000,null,195000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g. Indoor lighting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G26:$AP26,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":19}]
[null,"!",null,{"$f":"INDEX($AR27:$BA27,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"5. Contingencies"},{"$f":"INDEX($BC27:$BL27,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contingencies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G27:$AP27,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR28:$BA28,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"6. Price adjustment"},{"$f":"INDEX($BC28:$BL28,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Price adjustment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G28:$AP28,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR29:$BA29,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"7. Publicity"},{"$f":"INDEX($BC29:$BL29,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Publicity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G29:$AP29,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR30:$BA30,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"8. Supervision during contrusction implementation"},{"$f":"INDEX($BC30:$BL30,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},1000,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Supervision during contrusction implementation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G30:$AP30,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":19}]
[null,"!",null,{"$f":"INDEX($AR31:$BA31,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"9. Technical assistance"},{"$f":"INDEX($BC31:$BL31,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Technical assistance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G31:$AP31,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR32:$BA32,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total"},{"$f":"INDEX($BC32:$BL32,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},4075454.5,{"$f":"SUM(G10:G12,G19,G27:G31)","v":10000},{"$f":"SUM(H10:H12,H19,H27:H31)","v":4065454.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN33<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR33:$BA33,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT expense"},{"$f":"INDEX($BC33:$BL33,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G33:$AP33,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR34:$BA34,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total incl. VAT"},{"$f":"INDEX($BC34:$BL34,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},4075454.5,{"$f":"SUM(G32:G33)","v":10000},{"$f":"SUM(H32:H33)","v":4065454.5},{"$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},{"$f":"SUM(AP32:AP33)","v":0},null,"Total incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR36:$BA36,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Capital expenditures - non-eligible for grant funding"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Capital expenditures - non-eligible for grant funding","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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:$BA38,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"1. Planning/design fees"},{"$f":"INDEX($BC38:$BL38,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G38:$AP38,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR39:$BA39,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"2. Land purchase"},{"$f":"INDEX($BC39:$BL39,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Land purchase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G39:$AP39,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR40:$BA40,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"3. Building and construction"},{"$f":"INDEX($BC40:$BL40,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,{"$f":"SUM(G41:G46)","v":0},{"$f":"SUM(H41:H46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN41<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR41:$BA41,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"a. Construction elements"},{"$f":"INDEX($BC41:$BL41,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Construction elements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G41:$AP41,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR42:$BA42,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"b. Insulation and facade"},{"$f":"INDEX($BC42:$BL42,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Insulation and facade","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G42:$AP42,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR43:$BA43,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"c. Windows"},{"$f":"INDEX($BC43:$BL43,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Windows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G43:$AP43,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR44:$BA44,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"d. Seismic retrofit reinforcements"},{"$f":"INDEX($BC44:$BL44,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Seismic retrofit reinforcements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G44:$AP44,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR45:$BA45,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"e. Green infrastructure (NBS)"},{"$f":"INDEX($BC45:$BL45,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. Green infrastructure (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G45:$AP45,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR46:$BA46,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"f. Other"},{"$f":"INDEX($BC46:$BL46,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G46:$AP46,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR47:$BA47,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"4. Plant and machinery"},{"$f":"INDEX($BC47:$BL47,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,{"$f":"SUM(G48:G54)","v":0},{"$f":"SUM(H48:H54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN48<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR48:$BA48,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"a. Heating, ventilation, and air conditioning"},{"$f":"INDEX($BC48:$BL48,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Heating, ventilation, and air conditioning","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G48:$AP48,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR49:$BA49,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"b. Solar power plant"},{"$f":"INDEX($BC49:$BL49,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Solar power plant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G49:$AP49,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR50:$BA50,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"c. Battery energy storage system"},{"$f":"INDEX($BC50:$BL50,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Battery energy storage system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G50:$AP50,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR51:$BA51,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"d. Charging equipment"},{"$f":"INDEX($BC51:$BL51,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Charging equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G51:$AP51,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR52:$BA52,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"e. IT equipment and sensors"},{"$f":"INDEX($BC52:$BL52,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. IT equipment and sensors","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G52:$AP52,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR53:$BA53,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"f. Other electric equipment"},{"$f":"INDEX($BC53:$BL53,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other electric equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G53:$AP53,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR54:$BA54,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"g. Indoor lighting"},{"$f":"INDEX($BC54:$BL54,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g. Indoor lighting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G54:$AP54,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR55:$BA55,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"5. Contingencies"},{"$f":"INDEX($BC55:$BL55,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contingencies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G55:$AP55,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR56:$BA56,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"6. Price adjustment"},{"$f":"INDEX($BC56:$BL56,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Price adjustment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G56:$AP56,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR57:$BA57,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"7. Publicity"},{"$f":"INDEX($BC57:$BL57,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Publicity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G57:$AP57,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR58:$BA58,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"8. Supervision during contrusction implementation"},{"$f":"INDEX($BC58:$BL58,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Supervision during contrusction implementation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G58:$AP58,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR59:$BA59,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"9. Technical assistance"},{"$f":"INDEX($BC59:$BL59,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},50000,null,50000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Technical assistance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G59:$AP59,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":19}]
[null,null,null,{"$f":"INDEX($AR60:$BA60,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total"},{"$f":"INDEX($BC60:$BL60,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},50000,{"$f":"SUM(G38:G40,G47,G55:G59)","v":0},{"$f":"SUM(H38:H40,H47,H55:H59)","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN61<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR61:$BA61,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT expense"},{"$f":"INDEX($BC61:$BL61,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G61:$AP61,\"\",$G$36:$AP$36,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR62:$BA62,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total incl. VAT"},{"$f":"INDEX($BC62:$BL62,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},50000,{"$f":"SUM(G60:G61)","v":0},{"$f":"SUM(H60:H61)","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR64:$BA64,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Economic useful life"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic useful life","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"IF(BN66<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR66:$BA66,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"1. Planning/design fees"},{"$f":"INDEX($BC66:$BL66,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Planning/design fees","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F66,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($AR67:$BA67,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"2. Land purchase"},{"$f":"INDEX($BC67:$BL67,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Land purchase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F67,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($AR68:$BA68,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"3. Building and construction"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Building and construction","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN69<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR69:$BA69,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"a. Construction elements"},{"$f":"INDEX($BC69:$BL69,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Construction elements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F69,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($AR70:$BA70,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"b. Insulation and facade"},{"$f":"INDEX($BC70:$BL70,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Insulation and facade","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"",null,{"$f":"INDEX($AR71:$BA71,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"c. Windows"},{"$f":"INDEX($BC71:$BL71,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Windows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"",null,{"$f":"INDEX($AR72:$BA72,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"d. Seismic retrofit reinforcements"},{"$f":"INDEX($BC72:$BL72,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Seismic retrofit reinforcements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"",null,{"$f":"INDEX($AR73:$BA73,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"e. Green infrastructure (NBS)"},{"$f":"INDEX($BC73:$BL73,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. Green infrastructure (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"",null,{"$f":"INDEX($AR74:$BA74,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"f. Other"},{"$f":"INDEX($BC74:$BL74,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,null,null,{"$f":"INDEX($AR75:$BA75,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"4. Plant and machinery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Plant and machinery","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN76<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR76:$BA76,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"a. Heating, ventilation, and air conditioning"},{"$f":"INDEX($BC76:$BL76,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Heating, ventilation, and air conditioning","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F76,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($AR77:$BA77,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"b. Solar power plant"},{"$f":"INDEX($BC77:$BL77,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Solar power plant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"",null,{"$f":"INDEX($AR78:$BA78,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"c. Battery energy storage system"},{"$f":"INDEX($BC78:$BL78,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Battery energy storage system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"",null,{"$f":"INDEX($AR79:$BA79,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"d. Charging equipment"},{"$f":"INDEX($BC79:$BL79,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Charging equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"",null,{"$f":"INDEX($AR80:$BA80,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"e. IT equipment and sensors"},{"$f":"INDEX($BC80:$BL80,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. IT equipment and sensors","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"",null,{"$f":"INDEX($AR81:$BA81,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"f. Other electric equipment"},{"$f":"INDEX($BC81:$BL81,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other electric equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"",null,{"$f":"INDEX($AR82:$BA82,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"g. Indoor lighting"},{"$f":"INDEX($BC82:$BL82,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g. Indoor lighting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,0]
[null,"!",null,{"$f":"INDEX($AR83:$BA83,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"5. Contingencies"},{"$f":"INDEX($BC83:$BL83,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contingencies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR84:$BA84,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"6. Price adjustment"},{"$f":"INDEX($BC84:$BL84,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Price adjustment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR85:$BA85,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"7. Publicity"},{"$f":"INDEX($BC85:$BL85,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Publicity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR86:$BA86,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"8. Supervision during contrusction implementation"},{"$f":"INDEX($BC86:$BL86,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Supervision during contrusction implementation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[null,"!",null,{"$f":"INDEX($AR87:$BA87,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"9. Technical assistance"},{"$f":"INDEX($BC87:$BL87,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"lata"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Technical assistance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,1]
[]
[{"$f":"INDEX($AR89:$BA89,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Replacement & decommissioning costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement & decommissioning costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Replacement & decommissioning costs",{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""}]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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,"[…]",{"$f":"INDEX($BC93:$BL93,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G93:$AP93,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC94:$BL94,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G94:$AP94,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC95:$BL95,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G95:$AP95,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC96:$BL96,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G96:$AP96,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC97:$BL97,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G97:$AP97,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR98:$BA98,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost"},{"$f":"INDEX($BC98:$BL98,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,{"$f":"SUM(G93:G97)","v":0},{"$f":"SUM(H93:H97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN99<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR99:$BA99,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT expense"},{"$f":"INDEX($BC99:$BL99,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G99:$AP99,\"\",$G$91:$AP$91,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR100:$BA100,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total (incl. VAT)"},{"$f":"INDEX($BC100:$BL100,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,{"$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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Reve","index":3,"n_rows":44,"n_cols":66,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$130","v":"REVENUES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Name of the project beneficiary: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[{"$f":"IF(SUM(BN6:BN46)<>0,Config!$I$152,\"\")","v":"All input cells should be filled in with assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$AR$4:$BA$4,0))","v":"Revenues / savings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues / savings","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR8:$BA8,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Energy sold to grid / consumer"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Energy sold to grid / consumer","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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:$BA10,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC10:$BL10,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G10:AP10)","v":0.19000000000000003},0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G10:$AP10,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":0}]
[null,{"$f":"IF(BN11<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR11:$BA11,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC11:$BL11,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G11:$AP11,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR12:$BA12,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC12:$BL12,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G11,G13:G14)","v":0},0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN13<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR13:$BA13,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC13:$BL13,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G13:$AP13,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR14:$BA14,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC14:$BL14,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G14:$AP14,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[]
[null,null,null,{"$f":"INDEX($AR16:$BA16,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Energy produced for own needs"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Energy produced for own needs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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:$BA18,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC18:$BL18,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G18:AP18)","v":3097779},null,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,163041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",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:$BA19,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC19:$BL19,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,{"$f":"H11","v":0.13948521497939331},{"$f":"I11","v":0.13948521497939331},0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,0.13948521497939331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G19:$AP19,\"\",$G$16:$AP$16,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR20:$BA20,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC20:$BL20,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G19,G21:G22)","v":0},0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN21<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR21:$BA21,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC21:$BL21,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,{"$f":"H13","v":1.8133077947321132E-2},{"$f":"I13","v":1.8133077947321132E-2},1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,1.8133077947321132E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G21:$AP21,\"\",$G$16:$AP$16,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR22:$BA22,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC22:$BL22,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G22:$AP22,\"\",$G$16:$AP$16,\"<=\"&Config!$F$12)","v":20}]
[]
[null,null,null,{"$f":"INDEX($AR24:$BA24,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Operation and maintance fee (O&M)"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Operation and maintance fee (O&M)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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,"[…]",{"$f":"INDEX($BC26:$BL26,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G26:$AP26,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC27:$BL27,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G27:$AP27,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC28:$BL28,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G28:$AP28,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC29:$BL29,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G29:$AP29,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC30:$BL30,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G30:$AP30,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR31:$BA31,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total revenues"},{"$f":"INDEX($BC31:$BL31,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,{"$f":"SUM(G26:G30)","v":0},{"$f":"SUM(H26:H30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN32<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR32:$BA32,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT"},{"$f":"INDEX($BC32:$BL32,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G32:$AP32,\"\",$G$24:$AP$24,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR33:$BA33,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total revenues incl. VAT"},{"$f":"INDEX($BC33:$BL33,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR35:$BA35,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Other"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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,"[…]",{"$f":"INDEX($BC37:$BL37,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G37:$AP37,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC38:$BL38,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G38:$AP38,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC39:$BL39,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G39:$AP39,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC40:$BL40,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G40:$AP40,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC41:$BL41,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G41:$AP41,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR42:$BA42,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total revenues"},{"$f":"INDEX($BC42:$BL42,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,{"$f":"SUM(G37:G41)","v":0},{"$f":"SUM(H37:H41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN43<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR43:$BA43,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT"},{"$f":"INDEX($BC43:$BL43,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G43:$AP43,\"\",$G$35:$AP$35,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR44:$BA44,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total revenues incl. VAT"},{"$f":"INDEX($BC44:$BL44,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"OPEX","index":4,"n_rows":170,"n_cols":66,"rows_kept":170,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$131","v":"OPERATING EXPENSES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Name of the project beneficiary: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[{"$f":"IF(SUM(BN6:BN172)<>0,Config!$I$152,\"\")","v":"All input cells should be filled in with assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$AR$4:$BA$4,0))","v":"Operating costs - current costs before energy renovation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs - current costs before energy renovation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR8:$BA8,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Energy consumption - by energy carrier"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Energy consumption - by energy carrier","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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(General!$F$14,$AR$4:$BA$4,0))","v":"Electricity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN11<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR11:$BA11,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC11:$BL11,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G11:AP11)","v":22362639},null,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,1176981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",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:$BA12,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC12:$BL12,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G12:$AP12,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR13:$BA13,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC13:$BL13,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G12,G14:G15)","v":0},0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN14<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR14:$BA14,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC14:$BL14,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,{"$f":"H12*23%","v":0.115},{"$f":"I12*23%","v":0.115},0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G14:$AP14,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,{"$f":"IF(BN15<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR15:$BA15,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC15:$BL15,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G15:$AP15,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR16:$BA16,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Gas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN17<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR17:$BA17,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC17:$BL17,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G17:$AP17,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR18:$BA18,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC18:$BL18,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G18:$AP18,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR19:$BA19,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC19:$BL19,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G18,G20:G21)","v":0},4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN20<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR20:$BA20,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC20:$BL20,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,{"$f":"H18*23%","v":8.6552429298400371E-3},{"$f":"I18*23%","v":8.6552429298400371E-3},8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G20:$AP20,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR21:$BA21,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC21:$BL21,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G21:$AP21,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR22:$BA22,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Fuel oil "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel oil ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN23<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR23:$BA23,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC23:$BL23,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G23:$AP23,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR24:$BA24,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC24:$BL24,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G24:$AP24,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR25:$BA25,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC25:$BL25,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G24,G26:G27)","v":0},0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN26<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR26:$BA26,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC26:$BL26,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,{"$f":"H24*23%","v":2.5346000000000004E-2},{"$f":"I24*23%","v":2.5346000000000004E-2},2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G26:$AP26,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR27:$BA27,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC27:$BL27,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G27:$AP27,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR28:$BA28,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"LPG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN29<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR29:$BA29,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC29:$BL29,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G29:AP29)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G29:$AP29,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR30:$BA30,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC30:$BL30,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G30:$AP30,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR31:$BA31,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC31:$BL31,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN32<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR32:$BA32,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC32:$BL32,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G32:$AP32,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR33:$BA33,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC33:$BL33,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G33:$AP33,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR34:$BA34,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"District heating system"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN35<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR35:$BA35,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC35:$BL35,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G35:AP35)","v":15646215},null,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,823485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G35:$AP35,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR36:$BA36,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC36:$BL36,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G36:$AP36,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR37:$BA37,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC37:$BL37,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G36,G38:G39)","v":0},0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN38<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR38:$BA38,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC38:$BL38,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G38:$AP38,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR39:$BA39,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC39:$BL39,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G39:$AP39,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR40:$BA40,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Wood "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN41<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR41:$BA41,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC41:$BL41,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G41:AP41)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G41:$AP41,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR42:$BA42,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC42:$BL42,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G42:$AP42,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR43:$BA43,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC43:$BL43,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN44<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR44:$BA44,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC44:$BL44,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G44:$AP44,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR45:$BA45,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC45:$BL45,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G45:$AP45,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR46:$BA46,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Coal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN47<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR47:$BA47,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC47:$BL47,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G47:AP47)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G47:$AP47,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR48:$BA48,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC48:$BL48,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G48:$AP48,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR49:$BA49,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC49:$BL49,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN50<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR50:$BA50,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC50:$BL50,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G50:$AP50,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR51:$BA51,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC51:$BL51,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G51:$AP51,\"\",$G$8:$AP$8,\"<=\"&Config!$F$12)","v":20}]
[]
[null,null,null,{"$f":"INDEX($AR53:$BA53,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Maintenance costs"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Maintenance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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:$BA55,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Building maintenance"},{"$f":"INDEX($BC55:$BL55,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"SUM(G55:AP55)","v":90500},null,500,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building maintenance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G55:$AP55,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR56:$BA56,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Equipment maintenance"},{"$f":"INDEX($BC56:$BL56,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},38000,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment maintenance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G56:$AP56,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR57:$BA57,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Insurance"},{"$f":"INDEX($BC57:$BL57,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},38000,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G57:$AP57,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR58:$BA58,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Licence fees"},{"$f":"INDEX($BC58:$BL58,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G58:$AP58,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR59:$BA59,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Other"},{"$f":"INDEX($BC59:$BL59,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G59:$AP59,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR60:$BA60,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost"},{"$f":"INDEX($BC60:$BL60,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"SUM(G60:AP60)","v":166500},{"$f":"SUM(G55:G59)","v":0},{"$f":"SUM(H55:H59)","v":4500},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN61<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR61:$BA61,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT expense"},{"$f":"INDEX($BC61:$BL61,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"SUM(G61:AP61)","v":38295},null,{"$f":"(SUM(H55:H59))*0.23","v":1035},{"$f":"(SUM(I55:I59))*0.23","v":2070},2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G61:$AP61,\"\",$G$53:$AP$53,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR62:$BA62,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BC62:$BL62,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"SUM(G62:AP62)","v":204795},{"$f":"SUM(G60:G61)","v":0},{"$f":"SUM(H60:H61)","v":5535},11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR64:$BA64,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"External sub-contracting"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"External sub-contracting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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,"[…]",{"$f":"INDEX($BC66:$BL66,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G66:$AP66,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC67:$BL67,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G67:$AP67,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC68:$BL68,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G68:$AP68,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC69:$BL69,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G69:$AP69,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC70:$BL70,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G70:$AP70,\"\",$G$64:$AP$64,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR71:$BA71,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost"},{"$f":"INDEX($BC71:$BL71,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,"!",null,{"$f":"INDEX($AR72:$BA72,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT expense"},{"$f":"INDEX($BC72:$BL72,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G72:$AP72,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR73:$BA73,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BC73:$BL73,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR75:$BA75,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Other"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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,"[…]",{"$f":"INDEX($BC77:$BL77,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G77:$AP77,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC78:$BL78,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G78:$AP78,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC79:$BL79,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G79:$AP79,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC80:$BL80,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G80:$AP80,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC81:$BL81,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G81:$AP81,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR82:$BA82,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost"},{"$f":"INDEX($BC82:$BL82,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN83<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR83:$BA83,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT expense"},{"$f":"INDEX($BC83:$BL83,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G83:$AP83,\"\",$G$75:$AP$75,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR84:$BA84,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BC84:$BL84,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AR86:$BA86,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Operating costs - costs after energy renovation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs - costs after energy renovation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR88:$BA88,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Energy consumption - by energy carrier"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Energy consumption - by energy carrier","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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(General!$F$14,$AR$4:$BA$4,0))","v":"Electricity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN91<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR91:$BA91,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC91:$BL91,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G91:AP91)","v":29622083},null,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,1559057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G91:$AP91,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR92:$BA92,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC92:$BL92,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G92:$AP92,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR93:$BA93,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC93:$BL93,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G92,G94:G95)","v":0},0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN94<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR94:$BA94,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC94:$BL94,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,{"$f":"H92*23%","v":0.115},{"$f":"I92*23%","v":0.115},0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,0.115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G94:$AP94,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR95:$BA95,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC95:$BL95,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G95:$AP95,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR96:$BA96,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Gas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN97<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR97:$BA97,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC97:$BL97,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G97:$AP97,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR98:$BA98,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC98:$BL98,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,3.7631490999304504E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G98:$AP98,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR99:$BA99,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC99:$BL99,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G98,G100:G101)","v":0},4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN100<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR100:$BA100,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC100:$BL100,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,{"$f":"H98*23%","v":8.6552429298400371E-3},{"$f":"I98*23%","v":8.6552429298400371E-3},8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,8.6552429298400371E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G100:$AP100,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR101:$BA101,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC101:$BL101,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G101:$AP101,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR102:$BA102,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Fuel oil "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel oil ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN103<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR103:$BA103,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC103:$BL103,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G103:$AP103,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR104:$BA104,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC104:$BL104,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,0.11020000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G104:$AP104,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR105:$BA105,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC105:$BL105,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G104,G106:G107)","v":0},0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN106<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR106:$BA106,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC106:$BL106,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,{"$f":"H104*23%","v":2.5346000000000004E-2},{"$f":"I104*23%","v":2.5346000000000004E-2},2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,2.5346000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G106:$AP106,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR107:$BA107,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC107:$BL107,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G107:$AP107,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR108:$BA108,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"LPG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN109<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR109:$BA109,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC109:$BL109,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G109:AP109)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G109:$AP109,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR110:$BA110,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC110:$BL110,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G110:$AP110,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR111:$BA111,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC111:$BL111,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN112<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR112:$BA112,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC112:$BL112,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G112:$AP112,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR113:$BA113,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC113:$BL113,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G113:$AP113,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR114:$BA114,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"District heating system"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN115<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR115:$BA115,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC115:$BL115,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G115:AP115)","v":5789099.5500000017},null,{"$f":"0.37*H35","v":304689.45},{"$f":"0.37*I35","v":304689.45},304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,304689.45,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G115:$AP115,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR116:$BA116,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC116:$BL116,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G116:$AP116,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR117:$BA117,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC117:$BL117,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$f":"SUM(G116,G118:G119)","v":0},0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN118<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR118:$BA118,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC118:$BL118,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G118:$AP118,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR119:$BA119,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC119:$BL119,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G119:$AP119,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR120:$BA120,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Wood "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN121<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR121:$BA121,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC121:$BL121,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G121:AP121)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G121:$AP121,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR122:$BA122,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC122:$BL122,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G122:$AP122,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR123:$BA123,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC123:$BL123,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN124<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR124:$BA124,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC124:$BL124,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G124:$AP124,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR125:$BA125,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC125:$BL125,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G125:$AP125,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR126:$BA126,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Coal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN127<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR127:$BA127,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Quantity"},{"$f":"INDEX($BC127:$BL127,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"kWh"},{"$f":"SUM(G127:AP127)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G127:$AP127,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR128:$BA128,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BC128:$BL128,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G128:$AP128,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR129:$BA129,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BC129:$BL129,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN130<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR130:$BA130,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BC130:$BL130,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G130:$AP130,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR131:$BA131,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Subsidies"},{"$f":"INDEX($BC131:$BL131,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN / kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G131:$AP131,\"\",$G$88:$AP$88,\"<=\"&Config!$F$12)","v":20}]
[]
[null,null,null,{"$f":"INDEX($AR133:$BA133,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Maintenance costs"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Maintenance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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:$BA135,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Building maintenance"},{"$f":"INDEX($BC135:$BL135,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"SUM(G135:AP135)","v":3800},null,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building maintenance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G135:$AP135,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR136:$BA136,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Equipment maintenance"},{"$f":"INDEX($BC136:$BL136,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},9500,null,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment maintenance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G136:$AP136,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR137:$BA137,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Insurance"},{"$f":"INDEX($BC137:$BL137,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},57000,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G137:$AP137,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,"!",null,{"$f":"INDEX($AR138:$BA138,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Licence fees"},{"$f":"INDEX($BC138:$BL138,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Licence fees","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G138:$AP138,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR139:$BA139,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Other"},{"$f":"INDEX($BC139:$BL139,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G139:$AP139,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR140:$BA140,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost"},{"$f":"INDEX($BC140:$BL140,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"SUM(G140:AP140)","v":70300},{"$f":"SUM(G135:G139)","v":0},{"$f":"SUM(H135:H139)","v":3700},3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN141<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR141:$BA141,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT expense"},{"$f":"INDEX($BC141:$BL141,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"SUM(G141:AP141)","v":16169},null,{"$f":"H140*0.23","v":851},{"$f":"I140*0.23","v":851},851,851,851,851,851,851,851,851,851,851,851,851,851,851,851,851,851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G141:$AP141,\"\",$G$133:$AP$133,\"<=\"&Config!$F$12)","v":1}]
[null,null,null,{"$f":"INDEX($AR142:$BA142,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BC142:$BL142,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"SUM(G142:AP142)","v":86469},{"$f":"SUM(G140:G141)","v":0},{"$f":"SUM(H140:H141)","v":4551},{"$f":"SUM(I140:I141)","v":4551},{"$f":"SUM(J140:J141)","v":4551},{"$f":"SUM(K140:K141)","v":4551},{"$f":"SUM(L140:L141)","v":4551},{"$f":"SUM(M140:M141)","v":4551},{"$f":"SUM(N140:N141)","v":4551},{"$f":"SUM(O140:O141)","v":4551},{"$f":"SUM(P140:P141)","v":4551},{"$f":"SUM(Q140:Q141)","v":4551},{"$f":"SUM(R140:R141)","v":4551},{"$f":"SUM(S140:S141)","v":4551},{"$f":"SUM(T140:T141)","v":4551},{"$f":"SUM(U140:U141)","v":4551},{"$f":"SUM(V140:V141)","v":4551},{"$f":"SUM(W140:W141)","v":4551},{"$f":"SUM(X140:X141)","v":4551},{"$f":"SUM(Y140:Y141)","v":4551},{"$f":"SUM(Z140:Z141)","v":4551},{"$f":"SUM(AA140:AA141)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR144:$BA144,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"External sub-contracting"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"External sub-contracting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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,"[…]",{"$f":"INDEX($BC146:$BL146,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G146:$AP146,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC147:$BL147,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G147:$AP147,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC148:$BL148,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G148:$AP148,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC149:$BL149,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G149:$AP149,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC150:$BL150,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G150:$AP150,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR151:$BA151,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost"},{"$f":"INDEX($BC151:$BL151,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN152<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR152:$BA152,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT expense"},{"$f":"INDEX($BC152:$BL152,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G152:$AP152,\"\",$G$144:$AP$144,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR153:$BA153,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BC153:$BL153,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR155:$BA155,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Other"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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,"[…]",{"$f":"INDEX($BC157:$BL157,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G157:$AP157,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC158:$BL158,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G158:$AP158,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC159:$BL159,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G159:$AP159,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC160:$BL160,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G160:$AP160,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,"[…]",{"$f":"INDEX($BC161:$BL161,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G161:$AP161,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR162:$BA162,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost"},{"$f":"INDEX($BC162:$BL162,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN163<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR163:$BA163,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT expense"},{"$f":"INDEX($BC163:$BL163,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G163:$AP163,\"\",$G$155:$AP$155,\"<=\"&Config!$F$12)","v":20}]
[null,null,null,{"$f":"INDEX($AR164:$BA164,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BC164:$BL164,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AR166:$BA166,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Income tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR168:$BA168,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Income tax"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Income tax","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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:$BA170,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Income tax"},{"$f":"INDEX($BC170:$BL170,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G170:$AP170,\"\",$G$168:$AP$168,\"<=\"&Config!$F$12)","v":20}]

{"sheet":"Fin","index":5,"n_rows":105,"n_cols":31,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$132","v":"FINANCING"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Name of the project beneficiary: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[{"$f":"IF(SUM(AE6:AE107)<>0,Config!$I$152,\"\")","v":"All input cells should be filled in with assumptions"},null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$I$4:$R$4,0))","v":"Financial and preparatory costs of potential finacing models"},null,null,null,null,null,null,null,"Financial and preparatory costs of potential finacing models","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($I8:$R8,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Own funds"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,"Own funds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I9:$R9,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($T9:$AC9,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F10:F11)","v":15000},null,null,"Preparation costs related to the type of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE10<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I10:$R10,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Investment plan with socioeconomic assessment"},{"$f":"INDEX($T10:$AC10,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},15000,null,null,"Investment plan with socioeconomic assessment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F10,\"\")","v":0}]
[null,"!",null,{"$f":"INDEX($I11:$R11,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Other costs"},{"$f":"INDEX($T11:$AC11,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Other costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F11,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I12:$R12,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Financing conditions"},null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I13:$R13,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Own funds"},null,null,null,null,"Own funds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE14<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I14:$R14,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T14:$AC14,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"tekst"},"Private",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F14,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($I16:$R16,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Own funds + Grant"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,"Own funds + Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I17:$R17,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($T17:$AC17,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F18:F20)","v":20000},null,null,"Preparation costs related to the type of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE18<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I18:$R18,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Project management and reporting"},{"$f":"INDEX($T18:$AC18,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},10000,null,null,"Project management and reporting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F18,\"\")","v":0}]
[null,"!",null,{"$f":"INDEX($I19:$R19,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Investment plan with socioeconomic assessment"},{"$f":"INDEX($T19:$AC19,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Investment plan with socioeconomic assessment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F19,\"\")","v":1}]
[null,"",null,{"$f":"INDEX($I20:$R20,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Other costs"},{"$f":"INDEX($T20:$AC20,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},10000,null,null,"Other costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F20,\"\")","v":0}]
[null,null,null,{"$f":"INDEX($I21:$R21,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Financing conditions"},null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I22:$R22,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Own funds"},null,null,null,null,"Own funds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE23<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I23:$R23,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T23:$AC23,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Public",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F23,\"\")","v":0}]
[null,null,null,{"$f":"INDEX($I24:$R24,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Grant"},null,null,null,null,"Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE25<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I25:$R25,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T25:$AC25,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Private",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F25,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I26:$R26,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($T26:$AC26,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Yes",null,null,"Is public investment financed with EU funds?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F26,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I27:$R27,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Co-financing rate of eligible project costs"},{"$f":"INDEX($T27:$AC27,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"%"},0.3,null,null,"Co-financing rate of eligible project costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F27,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($I29:$R29,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Standard loan"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,"Standard loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I30:$R30,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($T30:$AC30,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F31:F32)","v":10000},null,null,"Preparation costs related to the type of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE31<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I31:$R31,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Investment plan"},{"$f":"INDEX($T31:$AC31,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},10000,null,null,"Investment plan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F31,\"\")","v":0}]
[null,"!",null,{"$f":"INDEX($I32:$R32,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Other costs"},{"$f":"INDEX($T32:$AC32,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Other costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F32,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I33:$R33,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Financing conditions"},null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I34:$R34,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Standard loan"},null,null,null,null,"Standard loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE35<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I35:$R35,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T35:$AC35,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Public",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F35,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I36:$R36,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($T36:$AC36,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"No",null,null,"Is public investment financed with EU funds?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F36,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I37:$R37,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($T37:$AC37,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"%"},0.05,null,null,"Interest rate per annum","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F37,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I38:$R38,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Tenor"},{"$f":"INDEX($T38:$AC38,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"years"},10,null,null,"Tenor","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","years","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F38,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($I40:$R40,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Standard loan + Grant"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,"Standard loan + Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I41:$R41,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($T41:$AC41,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F42:F44)","v":10000},null,null,"Preparation costs related to the type of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE42<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I42:$R42,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Investment plan"},{"$f":"INDEX($T42:$AC42,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},10000,null,null,"Investment plan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F42,\"\")","v":0}]
[null,"!",null,{"$f":"INDEX($I43:$R43,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Project management and reporting"},{"$f":"INDEX($T43:$AC43,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Project management and reporting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F43,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I44:$R44,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Other costs"},{"$f":"INDEX($T44:$AC44,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Other costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F44,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I45:$R45,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Financing conditions"},null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I46:$R46,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Standard loan"},null,null,null,null,"Standard loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE47<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I47:$R47,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T47:$AC47,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Private",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F47,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I48:$R48,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($T48:$AC48,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Yes",null,null,"Is public investment financed with EU funds?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F48,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I49:$R49,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($T49:$AC49,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"%"},0.05,null,null,"Interest rate per annum","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F49,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I50:$R50,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Tenor"},{"$f":"INDEX($T50:$AC50,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"years"},15,null,null,"Tenor","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","years","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F50,\"\")","v":0}]
[null,null,null,{"$f":"INDEX($I51:$R51,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Grant"},null,null,null,null,"Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE52<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I52:$R52,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T52:$AC52,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Public",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F52,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I53:$R53,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($T53:$AC53,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Yes",null,null,"Is public investment financed with EU funds?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F53,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I54:$R54,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Co-financing rate of eligible project costs"},{"$f":"INDEX($T54:$AC54,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"%"},0.5,null,null,"Co-financing rate of eligible project costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F54,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($I56:$R56,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Green loan"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,"Green loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I57:$R57,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($T57:$AC57,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F58:F59)","v":10000},null,null,"Preparation costs related to the type of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE58<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I58:$R58,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Investment plan"},{"$f":"INDEX($T58:$AC58,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},10000,null,null,"Investment plan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F58,\"\")","v":0}]
[null,"!",null,{"$f":"INDEX($I59:$R59,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Other costs"},{"$f":"INDEX($T59:$AC59,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Other costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F59,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I60:$R60,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Financing conditions"},null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I61:$R61,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Green loan"},null,null,null,null,"Green loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE62<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I62:$R62,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T62:$AC62,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"tekst"},"Public",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F62,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I63:$R63,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($T63:$AC63,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Yes",null,null,"Is public investment financed with EU funds?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F63,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I64:$R64,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($T64:$AC64,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"%"},4.4999999999999998E-2,null,null,"Interest rate per annum","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F64,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I65:$R65,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Tenor"},{"$f":"INDEX($T65:$AC65,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"lata"},10,null,null,"Tenor","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F65,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($I67:$R67,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Capital rebate loan (FIs)"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,"Capital rebate loan (FIs)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I68:$R68,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($T68:$AC68,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F69:F70)","v":10000},null,null,"Preparation costs related to the type of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE69<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I69:$R69,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Investment plan"},{"$f":"INDEX($T69:$AC69,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},10000,null,null,"Investment plan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F69,\"\")","v":0}]
[null,"!",null,{"$f":"INDEX($I70:$R70,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Other costs"},{"$f":"INDEX($T70:$AC70,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Other costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F70,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I71:$R71,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Financing conditions"},null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I72:$R72,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Capital rebate loan (FIs)"},null,null,null,null,"Capital rebate loan (FIs)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE73<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I73:$R73,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T73:$AC73,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"tekst"},"Public",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F73,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I74:$R74,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($T74:$AC74,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Yes",null,null,"Is public investment financed with EU funds?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F74,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I75:$R75,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Co-financing rate of eligible project costs"},{"$f":"INDEX($T75:$AC75,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"%"},0.5,null,null,"Co-financing rate of eligible project costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F75,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I76:$R76,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($T76:$AC76,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"%"},7.0000000000000007E-2,null,null,"Interest rate per annum","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F76,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I77:$R77,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Tenor"},{"$f":"INDEX($T77:$AC77,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"lata"},10,null,null,"Tenor","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F77,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($I79:$R79,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Bonds (standard II)"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,"Bonds (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I80:$R80,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($T80:$AC80,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F81:F82)","v":0},null,null,"Preparation costs related to the type of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE81<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I81:$R81,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Pre-issuance costs (investment advisory, credit and risk rating and legal fees)"},{"$f":"INDEX($T81:$AC81,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Pre-issuance costs (investment advisory, credit and risk rating and legal fees)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F81,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I82:$R82,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)"},{"$f":"INDEX($T82:$AC82,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F82,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I83:$R83,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Post-Issuance and ongoing compliance costs"},{"$f":"INDEX($T83:$AC83,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F84:F85)","v":80},null,null,"Post-Issuance and ongoing compliance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE84<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I84:$R84,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Annual stock exchange and depository "},{"$f":"INDEX($T84:$AC84,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},40,null,null,"Annual stock exchange and depository ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F84,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I85:$R85,MATCH(General!$F$14,$I$4:$R$4,0))","v":"External reviews and audits (Post-Issuance)"},{"$f":"INDEX($T85:$AC85,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},40,null,null,"External reviews and audits (Post-Issuance)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F85,\"\")","v":0}]
[null,null,null,{"$f":"INDEX($I86:$R86,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Financing conditions"},null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I87:$R87,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Bonds (standard II)"},null,null,null,null,"Bonds (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE88<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I88:$R88,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T88:$AC88,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"tekst"},"Public",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F88,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I89:$R89,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($T89:$AC89,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Yes",null,null,"Is public investment financed with EU funds?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F89,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I90:$R90,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($T90:$AC90,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"%"},0.05,null,null,"Interest rate per annum","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F90,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I91:$R91,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Tenor"},{"$f":"INDEX($T91:$AC91,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"lata"},10,null,null,"Tenor","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F91,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($I93:$R93,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Bonds (EuGBS-SLB)"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,"Bonds (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I94:$R94,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($T94:$AC94,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F95:F96)","v":0},null,null,"Preparation costs related to the type of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE95<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I95:$R95,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Pre-issuance costs (investment advisory and legal fees, credit and risk rating, external review and certification)"},{"$f":"INDEX($T95:$AC95,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Pre-issuance costs (investment advisory and legal fees, credit and risk rating, external review and certification)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F95,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I96:$R96,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)"},{"$f":"INDEX($T96:$AC96,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F96,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I97:$R97,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Post-Issuance and ongoing compliance costs"},{"$f":"INDEX($T97:$AC97,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},{"$f":"SUM(F98:F99)","v":0},null,null,"Post-Issuance and ongoing compliance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE98<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($I98:$R98,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Annual stock exchange and depository "},{"$f":"INDEX($T98:$AC98,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"Annual stock exchange and depository ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F98,\"\")","v":1}]
[null,"!",null,{"$f":"INDEX($I99:$R99,MATCH(General!$F$14,$I$4:$R$4,0))","v":"External allocation reviews and audits (Post-Issuance)"},{"$f":"INDEX($T99:$AC99,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"PLN"},null,null,null,"External allocation reviews and audits (Post-Issuance)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F99,\"\")","v":1}]
[null,null,null,{"$f":"INDEX($I100:$R100,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Financing conditions"},null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($I101:$R101,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Bonds (EuGBS-SLB)"},null,null,null,null,"Bonds (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(AE102<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I102:$R102,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($T102:$AC102,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"tekst"},"Public",null,null,"Entity granting a financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F102,\"\")","v":0}]
[null,{"$f":"IF(AE103<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($I103:$R103,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($T103:$AC103,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"text"},"Yes",null,null,"Is public investment financed with EU funds?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F103,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I104:$R104,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($T104:$AC104,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"%"},4.8000000000000001E-2,null,null,"Interest rate per annum","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F104,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($I105:$R105,MATCH(General!$F$14,$I$4:$R$4,0))","v":"Tenor"},{"$f":"INDEX($T105:$AC105,MATCH(General!$F$16,$T$4:$AC$4,0))","v":"lata"},10,null,null,"Tenor","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F105,\"\")","v":0}]

{"sheet":"Analysis_param","index":6,"n_rows":82,"n_cols":66,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$133","v":"KEY PARAMETERS OF THE ANALYSIS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check"]
[{"$f":"General!$D$8&\" \"&General!$F$8","v":"Name of the project beneficiary: "}]
[{"$f":"General!$D$10&\" \"&General!$F$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[{"$f":"IF(SUM(BN6:BN84)<>0,Config!$I$152,\"\")","v":"All input cells should be filled in with assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$AR$4:$BA$4,0))","v":"Financial analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial analysis","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR8:$BA8,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Discount rate"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN9<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR9:$BA9,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Financial discount rate used in the model - real discount rate"},{"$f":"INDEX($BC9:$BL9,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"%"},0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial discount rate used in the model - real discount rate","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F9,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($AR11:$BA11,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Residual value"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual value","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN12<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR12:$BA12,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Residual value selection"},{"$f":"INDEX($BC12:$BL12,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tekst"},"Net book value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual value selection","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F12,\"\")","v":0}]
[null,null,null,{"$f":"INDEX($AR13:$BA13,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Net book value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net book value","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR14:$BA14,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total amortised CAPEX at the end of a forecast period"},{"$f":"INDEX($BC14:$BL14,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"Calc!F722","v":374149.125},null,null,null,null,null,null,null,null,null,null,null,null,null,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 amortised CAPEX at the end of a forecast period","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR15:$BA15,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT"},{"$f":"INDEX($BC15:$BL15,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"Calc!F724","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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR16:$BA16,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total amortised CAPEX at the end of a forecast period incl. VAT"},{"$f":"INDEX($BC16:$BL16,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"Calc!F725","v":374149.125},null,null,null,null,null,null,null,null,null,null,null,null,null,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 amortised CAPEX at the end of a forecast period incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR17:$BA17,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Input"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN18<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR18:$BA18,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total"},{"$f":"INDEX($BC18:$BL18,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F18,\"\")","v":0}]
[null,{"$f":"IF(BN19<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR19:$BA19,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"VAT"},{"$f":"INDEX($BC19:$BL19,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F19,\"\")","v":0}]
[null,null,null,{"$f":"INDEX($AR20:$BA20,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Total incl. VAT"},{"$f":"INDEX($BC20:$BL20,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AR22:$BA22,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Economic analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic analysis","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR24:$BA24,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Discount rate"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN25<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR25:$BA25,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Social discount rate used in the model"},{"$f":"INDEX($BC25:$BL25,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"%"},0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social discount rate used in the model","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F25,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($AR27:$BA27,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Correction factor parameters"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correction factor parameters","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN28<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR28:$BA28,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"CAPEX Correction factor due to fiscal corrections"},{"$f":"INDEX($BC28:$BL28,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"x"},0.805652615677247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX Correction factor due to fiscal corrections","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F28,\"\")","v":0}]
[null,{"$f":"IF(BN29<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR29:$BA29,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"CAPEX Correction factor due to shadow pricing"},{"$f":"INDEX($BC29:$BL29,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"x"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX Correction factor due to shadow pricing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F29,\"\")","v":0}]
[null,{"$f":"IF(BN30<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR30:$BA30,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"OPEX Correction factor due to fiscal corrections"},{"$f":"INDEX($BC30:$BL30,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"x"},0.88495575221238953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX Correction factor due to fiscal corrections","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F30,\"\")","v":0}]
[null,{"$f":"IF(BN31<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR31:$BA31,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"OPEX Correction factor due to shadow pricing"},{"$f":"INDEX($BC31:$BL31,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"x"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX Correction factor due to shadow pricing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F31,\"\")","v":0}]
[null,{"$f":"IF(BN32<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR32:$BA32,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Revenue Correction factor due to fiscal corrections"},{"$f":"INDEX($BC32:$BL32,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"x"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Correction factor due to fiscal corrections","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F32,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($AR34:$BA34,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Socio-economic parameters"},{"$f":"Config!$I$141","v":"Unit"},null,{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Socio-economic parameters","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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(General!$F$14,$AR$4:$BA$4,0))","v":"Macroeconomic assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macroeconomic assumptions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN37<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR37:$BA37,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Exchange rate for recalculating shadow prices into project's currency"},{"$f":"INDEX($BC37:$BL37,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"FX"},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exchange rate for recalculating shadow prices into project's currency","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"FX","FX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G37:$AP37,\"\",$G$34:$AP$34,\"<=\"&Config!$F$12)","v":0}]
[null,{"$f":"IF(BN38<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR38:$BA38,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Forecasted long-term per capita GDP growth "},{"$f":"INDEX($BC38:$BL38,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"%"},null,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecasted long-term per capita GDP growth ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G38:$AP38,\"\",$G$34:$AP$34,\"<=\"&Config!$F$12)","v":0}]
[null,null,null,{"$f":"INDEX($AR39:$BA39,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Shadow prices in EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shadow prices in EUR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN40<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR40:$BA40,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Damage cost of air pollutant: PM2.5 per tonne"},{"$f":"INDEX($BC40:$BL40,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"EUR / tona"},null,165,182,199,216,233,250,278,306,334,362,390,417,444,471,498,525,552,579,606,633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: PM2.5 per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G40:$AP40,\"\",$G$34:$AP$34,\"<=\"&Config!$F$12)","v":0}]
[null,"",null,{"$f":"INDEX($AR41:$BA41,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Damage cost of air pollutant: PM2.5 per tonne"},{"$f":"INDEX($BC41:$BL41,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"EUR / tona"},24261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: PM2.5 per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F41,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($AR42:$BA42,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Damage cost of air pollutant: PM10 per tonne"},{"$f":"INDEX($BC42:$BL42,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"EUR / tona"},1383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: PM10 per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F42,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($AR43:$BA43,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Damage cost of air pollutant: NOx per tonne"},{"$f":"INDEX($BC43:$BL43,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"EUR / tona"},8223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: NOx per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F43,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($AR44:$BA44,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Damage cost of air pollutant: SOx per tonne"},{"$f":"INDEX($BC44:$BL44,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"EUR / tona"},7079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Damage cost of air pollutant: SOx per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F44,\"\")","v":0}]
[null,"",null,{"$f":"INDEX($AR45:$BA45,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Economic benefit of enhanced security of energy supply per MWh"},{"$f":"INDEX($BC45:$BL45,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"EUR / tona"},10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic benefit of enhanced security of energy supply per MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F45,\"\")","v":0}]
[]
[null,null,null,{"$f":"INDEX($AR47:$BA47,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Avoided emissions of GHG and airborne pollutants"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Avoided emissions of GHG and airborne pollutants","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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:$BA49,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Reduction of CO2 emissions from energy renovation"},{"$f":"INDEX($BC49:$BL49,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tona / rok"},{"$f":"SUM(G49:AP49)","v":7799.6900000000032},null,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,410.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of CO2 emissions from energy renovation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",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(General!$F$14,$AR$4:$BA$4,0))","v":"Sequestered CO2 from GI (NBS)"},{"$f":"INDEX($BC50:$BL50,MATCH(General!$F$16,$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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G50:$AP50,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR51:$BA51,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Reduction of air pollutant: PM2.5"},{"$f":"INDEX($BC51:$BL51,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of air pollutant: PM2.5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G51:$AP51,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR52:$BA52,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Sequestered air pollutant: PM2.5"},{"$f":"INDEX($BC52:$BL52,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequestered air pollutant: PM2.5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G52:$AP52,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR53:$BA53,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Reduction of air pollutant: PM10"},{"$f":"INDEX($BC53:$BL53,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of air pollutant: PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G53:$AP53,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR54:$BA54,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Sequestered air pollutant: PM10"},{"$f":"INDEX($BC54:$BL54,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequestered air pollutant: PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G54:$AP54,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR55:$BA55,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Reduction of air pollutant: NOx"},{"$f":"INDEX($BC55:$BL55,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of air pollutant: NOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G55:$AP55,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR56:$BA56,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Sequestered air pollutant: NOx"},{"$f":"INDEX($BC56:$BL56,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequestered air pollutant: NOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G56:$AP56,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR57:$BA57,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Reduction of air pollutant: SOx"},{"$f":"INDEX($BC57:$BL57,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of air pollutant: SOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G57:$AP57,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":20}]
[null,"!",null,{"$f":"INDEX($AR58:$BA58,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Sequestered air pollutant: SOx"},{"$f":"INDEX($BC58:$BL58,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"tona / rok"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequestered air pollutant: SOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G58:$AP58,\"\",$G$47:$AP$47,\"<=\"&Config!$F$12)","v":20}]
[]
[null,null,null,{"$f":"INDEX($AR60:$BA60,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Energy produced from RES"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Energy produced from RES","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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:$BA62,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Electricity"},{"$f":"INDEX($BC62:$BL62,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"MWh"},{"$f":"SUM(G62:AP62)","v":3097.7790000000005},null,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,163.041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",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:$BA63,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Heat"},{"$f":"INDEX($BC63:$BL63,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"MWh"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G63:$AP63,\"\",$G$60:$AP$60,\"<=\"&Config!$F$12)","v":20}]
[null,{"$f":"IF(BN64<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR64:$BA64,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Other"},{"$f":"INDEX($BC64:$BL64,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"MWh"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G64:$AP64,\"\",$G$60:$AP$60,\"<=\"&Config!$F$12)","v":20}]
[]
[null,null,null,{"$f":"INDEX($AR66:$BA66,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Improved thermal comfort benefit"},{"$f":"Config!$I$141","v":"Unit"},"Sum",{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$1","v":""},null,"Improved thermal comfort benefit","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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(BN68<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR68:$BA68,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Actual temperature without the project"},{"$f":"INDEX($BC68:$BL68,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"°C"},{"$f":"SUM(G68:AP68)","v":400},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual temperature without the project","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"°C","°C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G68:$AP68,\"\",$G$66:$AP$66,\"<=\"&Config!$F$12)","v":0}]
[null,{"$f":"IF(BN69<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR69:$BA69,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Actual temperature with the project"},{"$f":"INDEX($BC69:$BL69,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"°C"},420,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual temperature with the project","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"°C","°C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G69:$AP69,\"\",$G$66:$AP$66,\"<=\"&Config!$F$12)","v":0}]
[null,{"$f":"IF(BN70<>0,\"!\",\"\")","v":"!"},null,{"$f":"INDEX($AR70:$BA70,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Annual energy cost in counterfactual without-the-project scenario to reach thermal comfort of with-the project scenario"},{"$f":"INDEX($BC70:$BL70,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual energy cost in counterfactual without-the-project scenario to reach thermal comfort of with-the project scenario","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS($G70:$AP70,\"\",$G$66:$AP$66,\"<=\"&Config!$F$12)","v":20}]
[]
[null,null,null,{"$f":"INDEX($AR72:$BA72,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Increase in property values"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in property values","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,{"$f":"IF(BN73<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR73:$BA73,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Initial property value "},{"$f":"INDEX($BC73:$BL73,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},2000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial property value ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F73,\"\")","v":0}]
[null,{"$f":"IF(BN74<>0,\"!\",\"\")","v":""},null,{"$f":"INDEX($AR74:$BA74,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Estimated price increase"},{"$f":"INDEX($BC74:$BL74,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"%"},0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated price increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"COUNTIFS(F74,\"\")","v":0}]
[null,null,null,{"$f":"INDEX($AR75:$BA75,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Increase in property value (ΔV)"},{"$f":"INDEX($BC75:$BL75,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"PLN"},{"$f":"F73*F74","v":400000},null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AR77:$BA77,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Sensitivity analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AR79:$BA79,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Sensitivity analysis"},{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR80:$BA80,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Capital expenditures"},{"$f":"INDEX($BC80:$BL80,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"%"},-0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR81:$BA81,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Operating expenses"},{"$f":"INDEX($BC81:$BL81,MATCH(General!$F$16,$BC$4:$BL$4,0))","v":"%"},-0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AR82:$BA82,MATCH(General!$F$14,$AR$4:$BA$4,0))","v":"Revenues / benefits"},{"$f":"INDEX($BC82:$BL82,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Dashboard","index":7,"n_rows":78,"n_cols":6,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Config!$I$127","v":"DASHBOARD"}]
[]
[]
[null,{"$f":"Technical!$C$6","v":"1. Identification of the project"}]
[]
[null,null,null,{"$f":"Technical!D8","v":"Name of the project beneficiary:"},null,{"$f":"General!F8","v":0}]
[]
[null,null,null,{"$f":"Technical!D9","v":"Name of the investment project:"},null,{"$f":"General!F10","v":0}]
[]
[null,{"$f":"Technical!$C$11","v":"2. Summary of the operating assumptions"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Technical!$C$34","v":"3. Comparison of different financing options"}]
[]
[null,null,null,{"$f":"Technical!$D$55","v":"Comparison of the investment and financing costs for different funding options (PLN)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Technical!$C$82","v":"4. Summary of the financial and economic analysis assumptions"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Technical!$C$100","v":"5. Results of the financial and economic analysis"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Technical!$C$151","v":"6. Sensitivity analysis"}]

{"sheet":"Calc","index":8,"n_rows":799,"n_cols":66,"rows_kept":799,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$134","v":"CALCULATIONS"},null,null,null,{"$f":"Config!$I$141","v":"Unit"},null,null,null,{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$8","v":"Name of the project beneficiary: "},null,null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures, replacement & decommissioning costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures, replacement & decommissioning costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT8:$BC8,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT10:$BC10,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT12:$BC12,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures - eligible for grant funding"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures - eligible for grant funding","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT13:$BC13,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"1. Planning/design fees"},{"$f":"INDEX($BE13:$BN13,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I13:AR13)","v":10000},null,null,{"$f":"CAPEX!G10","v":10000},{"$f":"CAPEX!H10","v":0},{"$f":"CAPEX!I10","v":0},{"$f":"CAPEX!J10","v":0},{"$f":"CAPEX!K10","v":0},{"$f":"CAPEX!L10","v":0},{"$f":"CAPEX!M10","v":0},{"$f":"CAPEX!N10","v":0},{"$f":"CAPEX!O10","v":0},{"$f":"CAPEX!P10","v":0},{"$f":"CAPEX!Q10","v":0},{"$f":"CAPEX!R10","v":0},{"$f":"CAPEX!S10","v":0},{"$f":"CAPEX!T10","v":0},{"$f":"CAPEX!U10","v":0},{"$f":"CAPEX!V10","v":0},{"$f":"CAPEX!W10","v":0},{"$f":"CAPEX!X10","v":0},{"$f":"CAPEX!Y10","v":0},{"$f":"CAPEX!Z10","v":0},{"$f":"CAPEX!AA10","v":0},{"$f":"CAPEX!AB10","v":0},{"$f":"CAPEX!AC10","v":0},{"$f":"CAPEX!AD10","v":0},{"$f":"CAPEX!AE10","v":0},{"$f":"CAPEX!AF10","v":0},{"$f":"CAPEX!AG10","v":0},{"$f":"CAPEX!AH10","v":0},{"$f":"CAPEX!AI10","v":0},{"$f":"CAPEX!AJ10","v":0},{"$f":"CAPEX!AK10","v":0},{"$f":"CAPEX!AL10","v":0},{"$f":"CAPEX!AM10","v":0},{"$f":"CAPEX!AN10","v":0},{"$f":"CAPEX!AO10","v":0},{"$f":"CAPEX!AP10","v":0},null,"1. Planning/design fees","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"2. Land purchase"},{"$f":"INDEX($BE14:$BN14,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G11","v":0},{"$f":"CAPEX!H11","v":0},{"$f":"CAPEX!I11","v":0},{"$f":"CAPEX!J11","v":0},{"$f":"CAPEX!K11","v":0},{"$f":"CAPEX!L11","v":0},{"$f":"CAPEX!M11","v":0},{"$f":"CAPEX!N11","v":0},{"$f":"CAPEX!O11","v":0},{"$f":"CAPEX!P11","v":0},{"$f":"CAPEX!Q11","v":0},{"$f":"CAPEX!R11","v":0},{"$f":"CAPEX!S11","v":0},{"$f":"CAPEX!T11","v":0},{"$f":"CAPEX!U11","v":0},{"$f":"CAPEX!V11","v":0},{"$f":"CAPEX!W11","v":0},{"$f":"CAPEX!X11","v":0},{"$f":"CAPEX!Y11","v":0},{"$f":"CAPEX!Z11","v":0},{"$f":"CAPEX!AA11","v":0},{"$f":"CAPEX!AB11","v":0},{"$f":"CAPEX!AC11","v":0},{"$f":"CAPEX!AD11","v":0},{"$f":"CAPEX!AE11","v":0},{"$f":"CAPEX!AF11","v":0},{"$f":"CAPEX!AG11","v":0},{"$f":"CAPEX!AH11","v":0},{"$f":"CAPEX!AI11","v":0},{"$f":"CAPEX!AJ11","v":0},{"$f":"CAPEX!AK11","v":0},{"$f":"CAPEX!AL11","v":0},{"$f":"CAPEX!AM11","v":0},{"$f":"CAPEX!AN11","v":0},{"$f":"CAPEX!AO11","v":0},{"$f":"CAPEX!AP11","v":0},null,"2. Land purchase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"3. Building and construction"},{"$f":"INDEX($BE15:$BN15,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},577957.5,null,null,{"$f":"SUM(I16:I21)","v":0},{"$f":"SUM(J16:J21)","v":577957.5},0,0,0,0,0,0,{"$f":"SUM(Q16:Q21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT16:$BC16,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Construction elements"},{"$f":"INDEX($BE16:$BN16,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G13","v":0},{"$f":"CAPEX!H13","v":0},{"$f":"CAPEX!I13","v":0},{"$f":"CAPEX!J13","v":0},{"$f":"CAPEX!K13","v":0},{"$f":"CAPEX!L13","v":0},{"$f":"CAPEX!M13","v":0},{"$f":"CAPEX!N13","v":0},{"$f":"CAPEX!O13","v":0},{"$f":"CAPEX!P13","v":0},{"$f":"CAPEX!Q13","v":0},{"$f":"CAPEX!R13","v":0},{"$f":"CAPEX!S13","v":0},{"$f":"CAPEX!T13","v":0},{"$f":"CAPEX!U13","v":0},{"$f":"CAPEX!V13","v":0},{"$f":"CAPEX!W13","v":0},{"$f":"CAPEX!X13","v":0},{"$f":"CAPEX!Y13","v":0},{"$f":"CAPEX!Z13","v":0},{"$f":"CAPEX!AA13","v":0},{"$f":"CAPEX!AB13","v":0},{"$f":"CAPEX!AC13","v":0},{"$f":"CAPEX!AD13","v":0},{"$f":"CAPEX!AE13","v":0},{"$f":"CAPEX!AF13","v":0},{"$f":"CAPEX!AG13","v":0},{"$f":"CAPEX!AH13","v":0},{"$f":"CAPEX!AI13","v":0},{"$f":"CAPEX!AJ13","v":0},{"$f":"CAPEX!AK13","v":0},{"$f":"CAPEX!AL13","v":0},{"$f":"CAPEX!AM13","v":0},{"$f":"CAPEX!AN13","v":0},{"$f":"CAPEX!AO13","v":0},{"$f":"CAPEX!AP13","v":0},null,"a. Construction elements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT17:$BC17,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Insulation and facade"},{"$f":"INDEX($BE17:$BN17,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},577957.5,null,null,{"$f":"CAPEX!G14","v":0},{"$f":"CAPEX!H14","v":577957.5},{"$f":"CAPEX!I14","v":0},{"$f":"CAPEX!J14","v":0},{"$f":"CAPEX!K14","v":0},{"$f":"CAPEX!L14","v":0},{"$f":"CAPEX!M14","v":0},{"$f":"CAPEX!N14","v":0},{"$f":"CAPEX!O14","v":0},{"$f":"CAPEX!P14","v":0},{"$f":"CAPEX!Q14","v":0},{"$f":"CAPEX!R14","v":0},{"$f":"CAPEX!S14","v":0},{"$f":"CAPEX!T14","v":0},{"$f":"CAPEX!U14","v":0},{"$f":"CAPEX!V14","v":0},{"$f":"CAPEX!W14","v":0},{"$f":"CAPEX!X14","v":0},{"$f":"CAPEX!Y14","v":0},{"$f":"CAPEX!Z14","v":0},{"$f":"CAPEX!AA14","v":0},{"$f":"CAPEX!AB14","v":0},{"$f":"CAPEX!AC14","v":0},{"$f":"CAPEX!AD14","v":0},{"$f":"CAPEX!AE14","v":0},{"$f":"CAPEX!AF14","v":0},{"$f":"CAPEX!AG14","v":0},{"$f":"CAPEX!AH14","v":0},{"$f":"CAPEX!AI14","v":0},{"$f":"CAPEX!AJ14","v":0},{"$f":"CAPEX!AK14","v":0},{"$f":"CAPEX!AL14","v":0},{"$f":"CAPEX!AM14","v":0},{"$f":"CAPEX!AN14","v":0},{"$f":"CAPEX!AO14","v":0},{"$f":"CAPEX!AP14","v":0},null,"b. Insulation and facade","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT18:$BC18,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Windows"},{"$f":"INDEX($BE18:$BN18,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G15","v":0},{"$f":"CAPEX!H15","v":0},{"$f":"CAPEX!I15","v":0},{"$f":"CAPEX!J15","v":0},{"$f":"CAPEX!K15","v":0},{"$f":"CAPEX!L15","v":0},{"$f":"CAPEX!M15","v":0},{"$f":"CAPEX!N15","v":0},{"$f":"CAPEX!O15","v":0},{"$f":"CAPEX!P15","v":0},{"$f":"CAPEX!Q15","v":0},{"$f":"CAPEX!R15","v":0},{"$f":"CAPEX!S15","v":0},{"$f":"CAPEX!T15","v":0},{"$f":"CAPEX!U15","v":0},{"$f":"CAPEX!V15","v":0},{"$f":"CAPEX!W15","v":0},{"$f":"CAPEX!X15","v":0},{"$f":"CAPEX!Y15","v":0},{"$f":"CAPEX!Z15","v":0},{"$f":"CAPEX!AA15","v":0},{"$f":"CAPEX!AB15","v":0},{"$f":"CAPEX!AC15","v":0},{"$f":"CAPEX!AD15","v":0},{"$f":"CAPEX!AE15","v":0},{"$f":"CAPEX!AF15","v":0},{"$f":"CAPEX!AG15","v":0},{"$f":"CAPEX!AH15","v":0},{"$f":"CAPEX!AI15","v":0},{"$f":"CAPEX!AJ15","v":0},{"$f":"CAPEX!AK15","v":0},{"$f":"CAPEX!AL15","v":0},{"$f":"CAPEX!AM15","v":0},{"$f":"CAPEX!AN15","v":0},{"$f":"CAPEX!AO15","v":0},{"$f":"CAPEX!AP15","v":0},null,"c. Windows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT19:$BC19,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Seismic retrofit reinforcements"},{"$f":"INDEX($BE19:$BN19,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G16","v":0},{"$f":"CAPEX!H16","v":0},{"$f":"CAPEX!I16","v":0},{"$f":"CAPEX!J16","v":0},{"$f":"CAPEX!K16","v":0},{"$f":"CAPEX!L16","v":0},{"$f":"CAPEX!M16","v":0},{"$f":"CAPEX!N16","v":0},{"$f":"CAPEX!O16","v":0},{"$f":"CAPEX!P16","v":0},{"$f":"CAPEX!Q16","v":0},{"$f":"CAPEX!R16","v":0},{"$f":"CAPEX!S16","v":0},{"$f":"CAPEX!T16","v":0},{"$f":"CAPEX!U16","v":0},{"$f":"CAPEX!V16","v":0},{"$f":"CAPEX!W16","v":0},{"$f":"CAPEX!X16","v":0},{"$f":"CAPEX!Y16","v":0},{"$f":"CAPEX!Z16","v":0},{"$f":"CAPEX!AA16","v":0},{"$f":"CAPEX!AB16","v":0},{"$f":"CAPEX!AC16","v":0},{"$f":"CAPEX!AD16","v":0},{"$f":"CAPEX!AE16","v":0},{"$f":"CAPEX!AF16","v":0},{"$f":"CAPEX!AG16","v":0},{"$f":"CAPEX!AH16","v":0},{"$f":"CAPEX!AI16","v":0},{"$f":"CAPEX!AJ16","v":0},{"$f":"CAPEX!AK16","v":0},{"$f":"CAPEX!AL16","v":0},{"$f":"CAPEX!AM16","v":0},{"$f":"CAPEX!AN16","v":0},{"$f":"CAPEX!AO16","v":0},{"$f":"CAPEX!AP16","v":0},null,"d. Seismic retrofit reinforcements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT20:$BC20,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. Green infrastructure (NBS)"},{"$f":"INDEX($BE20:$BN20,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G17","v":0},{"$f":"CAPEX!H17","v":0},{"$f":"CAPEX!I17","v":0},{"$f":"CAPEX!J17","v":0},{"$f":"CAPEX!K17","v":0},{"$f":"CAPEX!L17","v":0},{"$f":"CAPEX!M17","v":0},{"$f":"CAPEX!N17","v":0},{"$f":"CAPEX!O17","v":0},{"$f":"CAPEX!P17","v":0},{"$f":"CAPEX!Q17","v":0},{"$f":"CAPEX!R17","v":0},{"$f":"CAPEX!S17","v":0},{"$f":"CAPEX!T17","v":0},{"$f":"CAPEX!U17","v":0},{"$f":"CAPEX!V17","v":0},{"$f":"CAPEX!W17","v":0},{"$f":"CAPEX!X17","v":0},{"$f":"CAPEX!Y17","v":0},{"$f":"CAPEX!Z17","v":0},{"$f":"CAPEX!AA17","v":0},{"$f":"CAPEX!AB17","v":0},{"$f":"CAPEX!AC17","v":0},{"$f":"CAPEX!AD17","v":0},{"$f":"CAPEX!AE17","v":0},{"$f":"CAPEX!AF17","v":0},{"$f":"CAPEX!AG17","v":0},{"$f":"CAPEX!AH17","v":0},{"$f":"CAPEX!AI17","v":0},{"$f":"CAPEX!AJ17","v":0},{"$f":"CAPEX!AK17","v":0},{"$f":"CAPEX!AL17","v":0},{"$f":"CAPEX!AM17","v":0},{"$f":"CAPEX!AN17","v":0},{"$f":"CAPEX!AO17","v":0},{"$f":"CAPEX!AP17","v":0},null,"e. Green infrastructure (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT21:$BC21,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other"},{"$f":"INDEX($BE21:$BN21,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G18","v":0},{"$f":"CAPEX!H18","v":0},{"$f":"CAPEX!I18","v":0},{"$f":"CAPEX!J18","v":0},{"$f":"CAPEX!K18","v":0},{"$f":"CAPEX!L18","v":0},{"$f":"CAPEX!M18","v":0},{"$f":"CAPEX!N18","v":0},{"$f":"CAPEX!O18","v":0},{"$f":"CAPEX!P18","v":0},{"$f":"CAPEX!Q18","v":0},{"$f":"CAPEX!R18","v":0},{"$f":"CAPEX!S18","v":0},{"$f":"CAPEX!T18","v":0},{"$f":"CAPEX!U18","v":0},{"$f":"CAPEX!V18","v":0},{"$f":"CAPEX!W18","v":0},{"$f":"CAPEX!X18","v":0},{"$f":"CAPEX!Y18","v":0},{"$f":"CAPEX!Z18","v":0},{"$f":"CAPEX!AA18","v":0},{"$f":"CAPEX!AB18","v":0},{"$f":"CAPEX!AC18","v":0},{"$f":"CAPEX!AD18","v":0},{"$f":"CAPEX!AE18","v":0},{"$f":"CAPEX!AF18","v":0},{"$f":"CAPEX!AG18","v":0},{"$f":"CAPEX!AH18","v":0},{"$f":"CAPEX!AI18","v":0},{"$f":"CAPEX!AJ18","v":0},{"$f":"CAPEX!AK18","v":0},{"$f":"CAPEX!AL18","v":0},{"$f":"CAPEX!AM18","v":0},{"$f":"CAPEX!AN18","v":0},{"$f":"CAPEX!AO18","v":0},{"$f":"CAPEX!AP18","v":0},null,"f. Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT22:$BC22,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"4. Plant and machinery"},{"$f":"INDEX($BE22:$BN22,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},3486497,null,null,{"$f":"SUM(I23:I29)","v":0},{"$f":"SUM(J23:J29)","v":3486497},0,0,0,0,0,0,{"$f":"SUM(Q23:Q29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Heating, ventilation, and air conditioning"},{"$f":"INDEX($BE23:$BN23,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},2728772,null,null,{"$f":"CAPEX!G20","v":0},{"$f":"CAPEX!H20","v":2728772},{"$f":"CAPEX!I20","v":0},{"$f":"CAPEX!J20","v":0},{"$f":"CAPEX!K20","v":0},{"$f":"CAPEX!L20","v":0},{"$f":"CAPEX!M20","v":0},{"$f":"CAPEX!N20","v":0},{"$f":"CAPEX!O20","v":0},{"$f":"CAPEX!P20","v":0},{"$f":"CAPEX!Q20","v":0},{"$f":"CAPEX!R20","v":0},{"$f":"CAPEX!S20","v":0},{"$f":"CAPEX!T20","v":0},{"$f":"CAPEX!U20","v":0},{"$f":"CAPEX!V20","v":0},{"$f":"CAPEX!W20","v":0},{"$f":"CAPEX!X20","v":0},{"$f":"CAPEX!Y20","v":0},{"$f":"CAPEX!Z20","v":0},{"$f":"CAPEX!AA20","v":0},{"$f":"CAPEX!AB20","v":0},{"$f":"CAPEX!AC20","v":0},{"$f":"CAPEX!AD20","v":0},{"$f":"CAPEX!AE20","v":0},{"$f":"CAPEX!AF20","v":0},{"$f":"CAPEX!AG20","v":0},{"$f":"CAPEX!AH20","v":0},{"$f":"CAPEX!AI20","v":0},{"$f":"CAPEX!AJ20","v":0},{"$f":"CAPEX!AK20","v":0},{"$f":"CAPEX!AL20","v":0},{"$f":"CAPEX!AM20","v":0},{"$f":"CAPEX!AN20","v":0},{"$f":"CAPEX!AO20","v":0},{"$f":"CAPEX!AP20","v":0},null,"a. Heating, ventilation, and air conditioning","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT24:$BC24,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Solar power plant"},{"$f":"INDEX($BE24:$BN24,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},562725,null,null,{"$f":"CAPEX!G21","v":0},{"$f":"CAPEX!H21","v":562725},{"$f":"CAPEX!I21","v":0},{"$f":"CAPEX!J21","v":0},{"$f":"CAPEX!K21","v":0},{"$f":"CAPEX!L21","v":0},{"$f":"CAPEX!M21","v":0},{"$f":"CAPEX!N21","v":0},{"$f":"CAPEX!O21","v":0},{"$f":"CAPEX!P21","v":0},{"$f":"CAPEX!Q21","v":0},{"$f":"CAPEX!R21","v":0},{"$f":"CAPEX!S21","v":0},{"$f":"CAPEX!T21","v":0},{"$f":"CAPEX!U21","v":0},{"$f":"CAPEX!V21","v":0},{"$f":"CAPEX!W21","v":0},{"$f":"CAPEX!X21","v":0},{"$f":"CAPEX!Y21","v":0},{"$f":"CAPEX!Z21","v":0},{"$f":"CAPEX!AA21","v":0},{"$f":"CAPEX!AB21","v":0},{"$f":"CAPEX!AC21","v":0},{"$f":"CAPEX!AD21","v":0},{"$f":"CAPEX!AE21","v":0},{"$f":"CAPEX!AF21","v":0},{"$f":"CAPEX!AG21","v":0},{"$f":"CAPEX!AH21","v":0},{"$f":"CAPEX!AI21","v":0},{"$f":"CAPEX!AJ21","v":0},{"$f":"CAPEX!AK21","v":0},{"$f":"CAPEX!AL21","v":0},{"$f":"CAPEX!AM21","v":0},{"$f":"CAPEX!AN21","v":0},{"$f":"CAPEX!AO21","v":0},{"$f":"CAPEX!AP21","v":0},null,"b. Solar power plant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT25:$BC25,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Battery energy storage system"},{"$f":"INDEX($BE25:$BN25,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G22","v":0},{"$f":"CAPEX!H22","v":0},{"$f":"CAPEX!I22","v":0},{"$f":"CAPEX!J22","v":0},{"$f":"CAPEX!K22","v":0},{"$f":"CAPEX!L22","v":0},{"$f":"CAPEX!M22","v":0},{"$f":"CAPEX!N22","v":0},{"$f":"CAPEX!O22","v":0},{"$f":"CAPEX!P22","v":0},{"$f":"CAPEX!Q22","v":0},{"$f":"CAPEX!R22","v":0},{"$f":"CAPEX!S22","v":0},{"$f":"CAPEX!T22","v":0},{"$f":"CAPEX!U22","v":0},{"$f":"CAPEX!V22","v":0},{"$f":"CAPEX!W22","v":0},{"$f":"CAPEX!X22","v":0},{"$f":"CAPEX!Y22","v":0},{"$f":"CAPEX!Z22","v":0},{"$f":"CAPEX!AA22","v":0},{"$f":"CAPEX!AB22","v":0},{"$f":"CAPEX!AC22","v":0},{"$f":"CAPEX!AD22","v":0},{"$f":"CAPEX!AE22","v":0},{"$f":"CAPEX!AF22","v":0},{"$f":"CAPEX!AG22","v":0},{"$f":"CAPEX!AH22","v":0},{"$f":"CAPEX!AI22","v":0},{"$f":"CAPEX!AJ22","v":0},{"$f":"CAPEX!AK22","v":0},{"$f":"CAPEX!AL22","v":0},{"$f":"CAPEX!AM22","v":0},{"$f":"CAPEX!AN22","v":0},{"$f":"CAPEX!AO22","v":0},{"$f":"CAPEX!AP22","v":0},null,"c. Battery energy storage system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT26:$BC26,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Charging equipment"},{"$f":"INDEX($BE26:$BN26,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G23","v":0},{"$f":"CAPEX!H23","v":0},{"$f":"CAPEX!I23","v":0},{"$f":"CAPEX!J23","v":0},{"$f":"CAPEX!K23","v":0},{"$f":"CAPEX!L23","v":0},{"$f":"CAPEX!M23","v":0},{"$f":"CAPEX!N23","v":0},{"$f":"CAPEX!O23","v":0},{"$f":"CAPEX!P23","v":0},{"$f":"CAPEX!Q23","v":0},{"$f":"CAPEX!R23","v":0},{"$f":"CAPEX!S23","v":0},{"$f":"CAPEX!T23","v":0},{"$f":"CAPEX!U23","v":0},{"$f":"CAPEX!V23","v":0},{"$f":"CAPEX!W23","v":0},{"$f":"CAPEX!X23","v":0},{"$f":"CAPEX!Y23","v":0},{"$f":"CAPEX!Z23","v":0},{"$f":"CAPEX!AA23","v":0},{"$f":"CAPEX!AB23","v":0},{"$f":"CAPEX!AC23","v":0},{"$f":"CAPEX!AD23","v":0},{"$f":"CAPEX!AE23","v":0},{"$f":"CAPEX!AF23","v":0},{"$f":"CAPEX!AG23","v":0},{"$f":"CAPEX!AH23","v":0},{"$f":"CAPEX!AI23","v":0},{"$f":"CAPEX!AJ23","v":0},{"$f":"CAPEX!AK23","v":0},{"$f":"CAPEX!AL23","v":0},{"$f":"CAPEX!AM23","v":0},{"$f":"CAPEX!AN23","v":0},{"$f":"CAPEX!AO23","v":0},{"$f":"CAPEX!AP23","v":0},null,"d. Charging equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT27:$BC27,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. IT equipment and sensors"},{"$f":"INDEX($BE27:$BN27,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G24","v":0},{"$f":"CAPEX!H24","v":0},{"$f":"CAPEX!I24","v":0},{"$f":"CAPEX!J24","v":0},{"$f":"CAPEX!K24","v":0},{"$f":"CAPEX!L24","v":0},{"$f":"CAPEX!M24","v":0},{"$f":"CAPEX!N24","v":0},{"$f":"CAPEX!O24","v":0},{"$f":"CAPEX!P24","v":0},{"$f":"CAPEX!Q24","v":0},{"$f":"CAPEX!R24","v":0},{"$f":"CAPEX!S24","v":0},{"$f":"CAPEX!T24","v":0},{"$f":"CAPEX!U24","v":0},{"$f":"CAPEX!V24","v":0},{"$f":"CAPEX!W24","v":0},{"$f":"CAPEX!X24","v":0},{"$f":"CAPEX!Y24","v":0},{"$f":"CAPEX!Z24","v":0},{"$f":"CAPEX!AA24","v":0},{"$f":"CAPEX!AB24","v":0},{"$f":"CAPEX!AC24","v":0},{"$f":"CAPEX!AD24","v":0},{"$f":"CAPEX!AE24","v":0},{"$f":"CAPEX!AF24","v":0},{"$f":"CAPEX!AG24","v":0},{"$f":"CAPEX!AH24","v":0},{"$f":"CAPEX!AI24","v":0},{"$f":"CAPEX!AJ24","v":0},{"$f":"CAPEX!AK24","v":0},{"$f":"CAPEX!AL24","v":0},{"$f":"CAPEX!AM24","v":0},{"$f":"CAPEX!AN24","v":0},{"$f":"CAPEX!AO24","v":0},{"$f":"CAPEX!AP24","v":0},null,"e. IT equipment and sensors","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT28:$BC28,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other electric equipment"},{"$f":"INDEX($BE28:$BN28,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G25","v":0},{"$f":"CAPEX!H25","v":0},{"$f":"CAPEX!I25","v":0},{"$f":"CAPEX!J25","v":0},{"$f":"CAPEX!K25","v":0},{"$f":"CAPEX!L25","v":0},{"$f":"CAPEX!M25","v":0},{"$f":"CAPEX!N25","v":0},{"$f":"CAPEX!O25","v":0},{"$f":"CAPEX!P25","v":0},{"$f":"CAPEX!Q25","v":0},{"$f":"CAPEX!R25","v":0},{"$f":"CAPEX!S25","v":0},{"$f":"CAPEX!T25","v":0},{"$f":"CAPEX!U25","v":0},{"$f":"CAPEX!V25","v":0},{"$f":"CAPEX!W25","v":0},{"$f":"CAPEX!X25","v":0},{"$f":"CAPEX!Y25","v":0},{"$f":"CAPEX!Z25","v":0},{"$f":"CAPEX!AA25","v":0},{"$f":"CAPEX!AB25","v":0},{"$f":"CAPEX!AC25","v":0},{"$f":"CAPEX!AD25","v":0},{"$f":"CAPEX!AE25","v":0},{"$f":"CAPEX!AF25","v":0},{"$f":"CAPEX!AG25","v":0},{"$f":"CAPEX!AH25","v":0},{"$f":"CAPEX!AI25","v":0},{"$f":"CAPEX!AJ25","v":0},{"$f":"CAPEX!AK25","v":0},{"$f":"CAPEX!AL25","v":0},{"$f":"CAPEX!AM25","v":0},{"$f":"CAPEX!AN25","v":0},{"$f":"CAPEX!AO25","v":0},{"$f":"CAPEX!AP25","v":0},null,"f. Other electric equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT29:$BC29,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"g. Indoor lighting"},{"$f":"INDEX($BE29:$BN29,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},195000,null,null,{"$f":"CAPEX!G26","v":0},{"$f":"CAPEX!H26","v":195000},{"$f":"CAPEX!I26","v":0},{"$f":"CAPEX!J26","v":0},{"$f":"CAPEX!K26","v":0},{"$f":"CAPEX!L26","v":0},{"$f":"CAPEX!M26","v":0},{"$f":"CAPEX!N26","v":0},{"$f":"CAPEX!O26","v":0},{"$f":"CAPEX!P26","v":0},{"$f":"CAPEX!Q26","v":0},{"$f":"CAPEX!R26","v":0},{"$f":"CAPEX!S26","v":0},{"$f":"CAPEX!T26","v":0},{"$f":"CAPEX!U26","v":0},{"$f":"CAPEX!V26","v":0},{"$f":"CAPEX!W26","v":0},{"$f":"CAPEX!X26","v":0},{"$f":"CAPEX!Y26","v":0},{"$f":"CAPEX!Z26","v":0},{"$f":"CAPEX!AA26","v":0},{"$f":"CAPEX!AB26","v":0},{"$f":"CAPEX!AC26","v":0},{"$f":"CAPEX!AD26","v":0},{"$f":"CAPEX!AE26","v":0},{"$f":"CAPEX!AF26","v":0},{"$f":"CAPEX!AG26","v":0},{"$f":"CAPEX!AH26","v":0},{"$f":"CAPEX!AI26","v":0},{"$f":"CAPEX!AJ26","v":0},{"$f":"CAPEX!AK26","v":0},{"$f":"CAPEX!AL26","v":0},{"$f":"CAPEX!AM26","v":0},{"$f":"CAPEX!AN26","v":0},{"$f":"CAPEX!AO26","v":0},{"$f":"CAPEX!AP26","v":0},null,"g. Indoor lighting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT30:$BC30,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"5. Contingencies"},{"$f":"INDEX($BE30:$BN30,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G27","v":0},{"$f":"CAPEX!H27","v":0},{"$f":"CAPEX!I27","v":0},{"$f":"CAPEX!J27","v":0},{"$f":"CAPEX!K27","v":0},{"$f":"CAPEX!L27","v":0},{"$f":"CAPEX!M27","v":0},{"$f":"CAPEX!N27","v":0},{"$f":"CAPEX!O27","v":0},{"$f":"CAPEX!P27","v":0},{"$f":"CAPEX!Q27","v":0},{"$f":"CAPEX!R27","v":0},{"$f":"CAPEX!S27","v":0},{"$f":"CAPEX!T27","v":0},{"$f":"CAPEX!U27","v":0},{"$f":"CAPEX!V27","v":0},{"$f":"CAPEX!W27","v":0},{"$f":"CAPEX!X27","v":0},{"$f":"CAPEX!Y27","v":0},{"$f":"CAPEX!Z27","v":0},{"$f":"CAPEX!AA27","v":0},{"$f":"CAPEX!AB27","v":0},{"$f":"CAPEX!AC27","v":0},{"$f":"CAPEX!AD27","v":0},{"$f":"CAPEX!AE27","v":0},{"$f":"CAPEX!AF27","v":0},{"$f":"CAPEX!AG27","v":0},{"$f":"CAPEX!AH27","v":0},{"$f":"CAPEX!AI27","v":0},{"$f":"CAPEX!AJ27","v":0},{"$f":"CAPEX!AK27","v":0},{"$f":"CAPEX!AL27","v":0},{"$f":"CAPEX!AM27","v":0},{"$f":"CAPEX!AN27","v":0},{"$f":"CAPEX!AO27","v":0},{"$f":"CAPEX!AP27","v":0},null,"5. Contingencies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT31:$BC31,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"6. Price adjustment"},{"$f":"INDEX($BE31:$BN31,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G28","v":0},{"$f":"CAPEX!H28","v":0},{"$f":"CAPEX!I28","v":0},{"$f":"CAPEX!J28","v":0},{"$f":"CAPEX!K28","v":0},{"$f":"CAPEX!L28","v":0},{"$f":"CAPEX!M28","v":0},{"$f":"CAPEX!N28","v":0},{"$f":"CAPEX!O28","v":0},{"$f":"CAPEX!P28","v":0},{"$f":"CAPEX!Q28","v":0},{"$f":"CAPEX!R28","v":0},{"$f":"CAPEX!S28","v":0},{"$f":"CAPEX!T28","v":0},{"$f":"CAPEX!U28","v":0},{"$f":"CAPEX!V28","v":0},{"$f":"CAPEX!W28","v":0},{"$f":"CAPEX!X28","v":0},{"$f":"CAPEX!Y28","v":0},{"$f":"CAPEX!Z28","v":0},{"$f":"CAPEX!AA28","v":0},{"$f":"CAPEX!AB28","v":0},{"$f":"CAPEX!AC28","v":0},{"$f":"CAPEX!AD28","v":0},{"$f":"CAPEX!AE28","v":0},{"$f":"CAPEX!AF28","v":0},{"$f":"CAPEX!AG28","v":0},{"$f":"CAPEX!AH28","v":0},{"$f":"CAPEX!AI28","v":0},{"$f":"CAPEX!AJ28","v":0},{"$f":"CAPEX!AK28","v":0},{"$f":"CAPEX!AL28","v":0},{"$f":"CAPEX!AM28","v":0},{"$f":"CAPEX!AN28","v":0},{"$f":"CAPEX!AO28","v":0},{"$f":"CAPEX!AP28","v":0},null,"6. Price adjustment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT32:$BC32,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"7. Publicity"},{"$f":"INDEX($BE32:$BN32,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G29","v":0},{"$f":"CAPEX!H29","v":0},{"$f":"CAPEX!I29","v":0},{"$f":"CAPEX!J29","v":0},{"$f":"CAPEX!K29","v":0},{"$f":"CAPEX!L29","v":0},{"$f":"CAPEX!M29","v":0},{"$f":"CAPEX!N29","v":0},{"$f":"CAPEX!O29","v":0},{"$f":"CAPEX!P29","v":0},{"$f":"CAPEX!Q29","v":0},{"$f":"CAPEX!R29","v":0},{"$f":"CAPEX!S29","v":0},{"$f":"CAPEX!T29","v":0},{"$f":"CAPEX!U29","v":0},{"$f":"CAPEX!V29","v":0},{"$f":"CAPEX!W29","v":0},{"$f":"CAPEX!X29","v":0},{"$f":"CAPEX!Y29","v":0},{"$f":"CAPEX!Z29","v":0},{"$f":"CAPEX!AA29","v":0},{"$f":"CAPEX!AB29","v":0},{"$f":"CAPEX!AC29","v":0},{"$f":"CAPEX!AD29","v":0},{"$f":"CAPEX!AE29","v":0},{"$f":"CAPEX!AF29","v":0},{"$f":"CAPEX!AG29","v":0},{"$f":"CAPEX!AH29","v":0},{"$f":"CAPEX!AI29","v":0},{"$f":"CAPEX!AJ29","v":0},{"$f":"CAPEX!AK29","v":0},{"$f":"CAPEX!AL29","v":0},{"$f":"CAPEX!AM29","v":0},{"$f":"CAPEX!AN29","v":0},{"$f":"CAPEX!AO29","v":0},{"$f":"CAPEX!AP29","v":0},null,"7. Publicity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT33:$BC33,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"8. Supervision during contrusction implementation"},{"$f":"INDEX($BE33:$BN33,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},1000,null,null,{"$f":"CAPEX!G30","v":0},{"$f":"CAPEX!H30","v":1000},{"$f":"CAPEX!I30","v":0},{"$f":"CAPEX!J30","v":0},{"$f":"CAPEX!K30","v":0},{"$f":"CAPEX!L30","v":0},{"$f":"CAPEX!M30","v":0},{"$f":"CAPEX!N30","v":0},{"$f":"CAPEX!O30","v":0},{"$f":"CAPEX!P30","v":0},{"$f":"CAPEX!Q30","v":0},{"$f":"CAPEX!R30","v":0},{"$f":"CAPEX!S30","v":0},{"$f":"CAPEX!T30","v":0},{"$f":"CAPEX!U30","v":0},{"$f":"CAPEX!V30","v":0},{"$f":"CAPEX!W30","v":0},{"$f":"CAPEX!X30","v":0},{"$f":"CAPEX!Y30","v":0},{"$f":"CAPEX!Z30","v":0},{"$f":"CAPEX!AA30","v":0},{"$f":"CAPEX!AB30","v":0},{"$f":"CAPEX!AC30","v":0},{"$f":"CAPEX!AD30","v":0},{"$f":"CAPEX!AE30","v":0},{"$f":"CAPEX!AF30","v":0},{"$f":"CAPEX!AG30","v":0},{"$f":"CAPEX!AH30","v":0},{"$f":"CAPEX!AI30","v":0},{"$f":"CAPEX!AJ30","v":0},{"$f":"CAPEX!AK30","v":0},{"$f":"CAPEX!AL30","v":0},{"$f":"CAPEX!AM30","v":0},{"$f":"CAPEX!AN30","v":0},{"$f":"CAPEX!AO30","v":0},{"$f":"CAPEX!AP30","v":0},null,"8. Supervision during contrusction implementation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT34:$BC34,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"9. Technical assistance"},{"$f":"INDEX($BE34:$BN34,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G31","v":0},{"$f":"CAPEX!H31","v":0},{"$f":"CAPEX!I31","v":0},{"$f":"CAPEX!J31","v":0},{"$f":"CAPEX!K31","v":0},{"$f":"CAPEX!L31","v":0},{"$f":"CAPEX!M31","v":0},{"$f":"CAPEX!N31","v":0},{"$f":"CAPEX!O31","v":0},{"$f":"CAPEX!P31","v":0},{"$f":"CAPEX!Q31","v":0},{"$f":"CAPEX!R31","v":0},{"$f":"CAPEX!S31","v":0},{"$f":"CAPEX!T31","v":0},{"$f":"CAPEX!U31","v":0},{"$f":"CAPEX!V31","v":0},{"$f":"CAPEX!W31","v":0},{"$f":"CAPEX!X31","v":0},{"$f":"CAPEX!Y31","v":0},{"$f":"CAPEX!Z31","v":0},{"$f":"CAPEX!AA31","v":0},{"$f":"CAPEX!AB31","v":0},{"$f":"CAPEX!AC31","v":0},{"$f":"CAPEX!AD31","v":0},{"$f":"CAPEX!AE31","v":0},{"$f":"CAPEX!AF31","v":0},{"$f":"CAPEX!AG31","v":0},{"$f":"CAPEX!AH31","v":0},{"$f":"CAPEX!AI31","v":0},{"$f":"CAPEX!AJ31","v":0},{"$f":"CAPEX!AK31","v":0},{"$f":"CAPEX!AL31","v":0},{"$f":"CAPEX!AM31","v":0},{"$f":"CAPEX!AN31","v":0},{"$f":"CAPEX!AO31","v":0},{"$f":"CAPEX!AP31","v":0},null,"9. Technical assistance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT35:$BC35,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total"},{"$f":"INDEX($BE35:$BN35,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},4075454.5,null,null,{"$f":"SUM(I13:I15,I22,I30:I34)","v":10000},{"$f":"SUM(J13:J15,J22,J30:J34)","v":4065454.5},0,0,0,0,0,0,{"$f":"SUM(Q13:Q15,Q22,Q30:Q34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT36:$BC36,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE36:$BN36,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I36:AR36)","v":0},null,null,{"$f":"CAPEX!G33","v":0},{"$f":"CAPEX!H33","v":0},{"$f":"CAPEX!I33","v":0},{"$f":"CAPEX!J33","v":0},{"$f":"CAPEX!K33","v":0},{"$f":"CAPEX!L33","v":0},{"$f":"CAPEX!M33","v":0},{"$f":"CAPEX!N33","v":0},{"$f":"CAPEX!O33","v":0},{"$f":"CAPEX!P33","v":0},{"$f":"CAPEX!Q33","v":0},{"$f":"CAPEX!R33","v":0},{"$f":"CAPEX!S33","v":0},{"$f":"CAPEX!T33","v":0},{"$f":"CAPEX!U33","v":0},{"$f":"CAPEX!V33","v":0},{"$f":"CAPEX!W33","v":0},{"$f":"CAPEX!X33","v":0},{"$f":"CAPEX!Y33","v":0},{"$f":"CAPEX!Z33","v":0},{"$f":"CAPEX!AA33","v":0},{"$f":"CAPEX!AB33","v":0},{"$f":"CAPEX!AC33","v":0},{"$f":"CAPEX!AD33","v":0},{"$f":"CAPEX!AE33","v":0},{"$f":"CAPEX!AF33","v":0},{"$f":"CAPEX!AG33","v":0},{"$f":"CAPEX!AH33","v":0},{"$f":"CAPEX!AI33","v":0},{"$f":"CAPEX!AJ33","v":0},{"$f":"CAPEX!AK33","v":0},{"$f":"CAPEX!AL33","v":0},{"$f":"CAPEX!AM33","v":0},{"$f":"CAPEX!AN33","v":0},{"$f":"CAPEX!AO33","v":0},{"$f":"CAPEX!AP33","v":0},null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT37:$BC37,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total incl. VAT"},{"$f":"INDEX($BE37:$BN37,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},4075454.5,null,null,{"$f":"SUM(I35:I36)","v":10000},{"$f":"SUM(J35:J36)","v":4065454.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT39:$BC39,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures - non-eligible for grant funding"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures - non-eligible for grant funding","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT40:$BC40,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"1. Planning/design fees"},{"$f":"INDEX($BE40:$BN40,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I40:AR40)","v":0},null,null,{"$f":"CAPEX!G38","v":0},{"$f":"CAPEX!H38","v":0},{"$f":"CAPEX!I38","v":0},{"$f":"CAPEX!J38","v":0},{"$f":"CAPEX!K38","v":0},{"$f":"CAPEX!L38","v":0},{"$f":"CAPEX!M38","v":0},{"$f":"CAPEX!N38","v":0},{"$f":"CAPEX!O38","v":0},{"$f":"CAPEX!P38","v":0},{"$f":"CAPEX!Q38","v":0},{"$f":"CAPEX!R38","v":0},{"$f":"CAPEX!S38","v":0},{"$f":"CAPEX!T38","v":0},{"$f":"CAPEX!U38","v":0},{"$f":"CAPEX!V38","v":0},{"$f":"CAPEX!W38","v":0},{"$f":"CAPEX!X38","v":0},{"$f":"CAPEX!Y38","v":0},{"$f":"CAPEX!Z38","v":0},{"$f":"CAPEX!AA38","v":0},{"$f":"CAPEX!AB38","v":0},{"$f":"CAPEX!AC38","v":0},{"$f":"CAPEX!AD38","v":0},{"$f":"CAPEX!AE38","v":0},{"$f":"CAPEX!AF38","v":0},{"$f":"CAPEX!AG38","v":0},{"$f":"CAPEX!AH38","v":0},{"$f":"CAPEX!AI38","v":0},{"$f":"CAPEX!AJ38","v":0},{"$f":"CAPEX!AK38","v":0},{"$f":"CAPEX!AL38","v":0},{"$f":"CAPEX!AM38","v":0},{"$f":"CAPEX!AN38","v":0},{"$f":"CAPEX!AO38","v":0},{"$f":"CAPEX!AP38","v":0},null,"1. Planning/design fees","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT41:$BC41,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"2. Land purchase"},{"$f":"INDEX($BE41:$BN41,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G39","v":0},{"$f":"CAPEX!H39","v":0},{"$f":"CAPEX!I39","v":0},{"$f":"CAPEX!J39","v":0},{"$f":"CAPEX!K39","v":0},{"$f":"CAPEX!L39","v":0},{"$f":"CAPEX!M39","v":0},{"$f":"CAPEX!N39","v":0},{"$f":"CAPEX!O39","v":0},{"$f":"CAPEX!P39","v":0},{"$f":"CAPEX!Q39","v":0},{"$f":"CAPEX!R39","v":0},{"$f":"CAPEX!S39","v":0},{"$f":"CAPEX!T39","v":0},{"$f":"CAPEX!U39","v":0},{"$f":"CAPEX!V39","v":0},{"$f":"CAPEX!W39","v":0},{"$f":"CAPEX!X39","v":0},{"$f":"CAPEX!Y39","v":0},{"$f":"CAPEX!Z39","v":0},{"$f":"CAPEX!AA39","v":0},{"$f":"CAPEX!AB39","v":0},{"$f":"CAPEX!AC39","v":0},{"$f":"CAPEX!AD39","v":0},{"$f":"CAPEX!AE39","v":0},{"$f":"CAPEX!AF39","v":0},{"$f":"CAPEX!AG39","v":0},{"$f":"CAPEX!AH39","v":0},{"$f":"CAPEX!AI39","v":0},{"$f":"CAPEX!AJ39","v":0},{"$f":"CAPEX!AK39","v":0},{"$f":"CAPEX!AL39","v":0},{"$f":"CAPEX!AM39","v":0},{"$f":"CAPEX!AN39","v":0},{"$f":"CAPEX!AO39","v":0},{"$f":"CAPEX!AP39","v":0},null,"2. Land purchase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT42:$BC42,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"3. Building and construction"},{"$f":"INDEX($BE42:$BN42,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"SUM(I43:I48)","v":0},{"$f":"SUM(J43:J48)","v":0},{"$f":"SUM(K43:K48)","v":0},{"$f":"SUM(L43:L48)","v":0},{"$f":"SUM(M43:M48)","v":0},{"$f":"SUM(N43:N48)","v":0},{"$f":"SUM(O43:O48)","v":0},{"$f":"SUM(P43:P48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT43:$BC43,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Construction elements"},{"$f":"INDEX($BE43:$BN43,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G41","v":0},{"$f":"CAPEX!H41","v":0},{"$f":"CAPEX!I41","v":0},{"$f":"CAPEX!J41","v":0},{"$f":"CAPEX!K41","v":0},{"$f":"CAPEX!L41","v":0},{"$f":"CAPEX!M41","v":0},{"$f":"CAPEX!N41","v":0},{"$f":"CAPEX!O41","v":0},{"$f":"CAPEX!P41","v":0},{"$f":"CAPEX!Q41","v":0},{"$f":"CAPEX!R41","v":0},{"$f":"CAPEX!S41","v":0},{"$f":"CAPEX!T41","v":0},{"$f":"CAPEX!U41","v":0},{"$f":"CAPEX!V41","v":0},{"$f":"CAPEX!W41","v":0},{"$f":"CAPEX!X41","v":0},{"$f":"CAPEX!Y41","v":0},{"$f":"CAPEX!Z41","v":0},{"$f":"CAPEX!AA41","v":0},{"$f":"CAPEX!AB41","v":0},{"$f":"CAPEX!AC41","v":0},{"$f":"CAPEX!AD41","v":0},{"$f":"CAPEX!AE41","v":0},{"$f":"CAPEX!AF41","v":0},{"$f":"CAPEX!AG41","v":0},{"$f":"CAPEX!AH41","v":0},{"$f":"CAPEX!AI41","v":0},{"$f":"CAPEX!AJ41","v":0},{"$f":"CAPEX!AK41","v":0},{"$f":"CAPEX!AL41","v":0},{"$f":"CAPEX!AM41","v":0},{"$f":"CAPEX!AN41","v":0},{"$f":"CAPEX!AO41","v":0},{"$f":"CAPEX!AP41","v":0},null,"a. Construction elements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT44:$BC44,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Insulation and facade"},{"$f":"INDEX($BE44:$BN44,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G42","v":0},{"$f":"CAPEX!H42","v":0},{"$f":"CAPEX!I42","v":0},{"$f":"CAPEX!J42","v":0},{"$f":"CAPEX!K42","v":0},{"$f":"CAPEX!L42","v":0},{"$f":"CAPEX!M42","v":0},{"$f":"CAPEX!N42","v":0},{"$f":"CAPEX!O42","v":0},{"$f":"CAPEX!P42","v":0},{"$f":"CAPEX!Q42","v":0},{"$f":"CAPEX!R42","v":0},{"$f":"CAPEX!S42","v":0},{"$f":"CAPEX!T42","v":0},{"$f":"CAPEX!U42","v":0},{"$f":"CAPEX!V42","v":0},{"$f":"CAPEX!W42","v":0},{"$f":"CAPEX!X42","v":0},{"$f":"CAPEX!Y42","v":0},{"$f":"CAPEX!Z42","v":0},{"$f":"CAPEX!AA42","v":0},{"$f":"CAPEX!AB42","v":0},{"$f":"CAPEX!AC42","v":0},{"$f":"CAPEX!AD42","v":0},{"$f":"CAPEX!AE42","v":0},{"$f":"CAPEX!AF42","v":0},{"$f":"CAPEX!AG42","v":0},{"$f":"CAPEX!AH42","v":0},{"$f":"CAPEX!AI42","v":0},{"$f":"CAPEX!AJ42","v":0},{"$f":"CAPEX!AK42","v":0},{"$f":"CAPEX!AL42","v":0},{"$f":"CAPEX!AM42","v":0},{"$f":"CAPEX!AN42","v":0},{"$f":"CAPEX!AO42","v":0},{"$f":"CAPEX!AP42","v":0},null,"b. Insulation and facade","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT45:$BC45,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Windows"},{"$f":"INDEX($BE45:$BN45,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G43","v":0},{"$f":"CAPEX!H43","v":0},{"$f":"CAPEX!I43","v":0},{"$f":"CAPEX!J43","v":0},{"$f":"CAPEX!K43","v":0},{"$f":"CAPEX!L43","v":0},{"$f":"CAPEX!M43","v":0},{"$f":"CAPEX!N43","v":0},{"$f":"CAPEX!O43","v":0},{"$f":"CAPEX!P43","v":0},{"$f":"CAPEX!Q43","v":0},{"$f":"CAPEX!R43","v":0},{"$f":"CAPEX!S43","v":0},{"$f":"CAPEX!T43","v":0},{"$f":"CAPEX!U43","v":0},{"$f":"CAPEX!V43","v":0},{"$f":"CAPEX!W43","v":0},{"$f":"CAPEX!X43","v":0},{"$f":"CAPEX!Y43","v":0},{"$f":"CAPEX!Z43","v":0},{"$f":"CAPEX!AA43","v":0},{"$f":"CAPEX!AB43","v":0},{"$f":"CAPEX!AC43","v":0},{"$f":"CAPEX!AD43","v":0},{"$f":"CAPEX!AE43","v":0},{"$f":"CAPEX!AF43","v":0},{"$f":"CAPEX!AG43","v":0},{"$f":"CAPEX!AH43","v":0},{"$f":"CAPEX!AI43","v":0},{"$f":"CAPEX!AJ43","v":0},{"$f":"CAPEX!AK43","v":0},{"$f":"CAPEX!AL43","v":0},{"$f":"CAPEX!AM43","v":0},{"$f":"CAPEX!AN43","v":0},{"$f":"CAPEX!AO43","v":0},{"$f":"CAPEX!AP43","v":0},null,"c. Windows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT46:$BC46,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Seismic retrofit reinforcements"},{"$f":"INDEX($BE46:$BN46,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G44","v":0},{"$f":"CAPEX!H44","v":0},{"$f":"CAPEX!I44","v":0},{"$f":"CAPEX!J44","v":0},{"$f":"CAPEX!K44","v":0},{"$f":"CAPEX!L44","v":0},{"$f":"CAPEX!M44","v":0},{"$f":"CAPEX!N44","v":0},{"$f":"CAPEX!O44","v":0},{"$f":"CAPEX!P44","v":0},{"$f":"CAPEX!Q44","v":0},{"$f":"CAPEX!R44","v":0},{"$f":"CAPEX!S44","v":0},{"$f":"CAPEX!T44","v":0},{"$f":"CAPEX!U44","v":0},{"$f":"CAPEX!V44","v":0},{"$f":"CAPEX!W44","v":0},{"$f":"CAPEX!X44","v":0},{"$f":"CAPEX!Y44","v":0},{"$f":"CAPEX!Z44","v":0},{"$f":"CAPEX!AA44","v":0},{"$f":"CAPEX!AB44","v":0},{"$f":"CAPEX!AC44","v":0},{"$f":"CAPEX!AD44","v":0},{"$f":"CAPEX!AE44","v":0},{"$f":"CAPEX!AF44","v":0},{"$f":"CAPEX!AG44","v":0},{"$f":"CAPEX!AH44","v":0},{"$f":"CAPEX!AI44","v":0},{"$f":"CAPEX!AJ44","v":0},{"$f":"CAPEX!AK44","v":0},{"$f":"CAPEX!AL44","v":0},{"$f":"CAPEX!AM44","v":0},{"$f":"CAPEX!AN44","v":0},{"$f":"CAPEX!AO44","v":0},{"$f":"CAPEX!AP44","v":0},null,"d. Seismic retrofit reinforcements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT47:$BC47,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. Green infrastructure (NBS)"},{"$f":"INDEX($BE47:$BN47,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G45","v":0},{"$f":"CAPEX!H45","v":0},{"$f":"CAPEX!I45","v":0},{"$f":"CAPEX!J45","v":0},{"$f":"CAPEX!K45","v":0},{"$f":"CAPEX!L45","v":0},{"$f":"CAPEX!M45","v":0},{"$f":"CAPEX!N45","v":0},{"$f":"CAPEX!O45","v":0},{"$f":"CAPEX!P45","v":0},{"$f":"CAPEX!Q45","v":0},{"$f":"CAPEX!R45","v":0},{"$f":"CAPEX!S45","v":0},{"$f":"CAPEX!T45","v":0},{"$f":"CAPEX!U45","v":0},{"$f":"CAPEX!V45","v":0},{"$f":"CAPEX!W45","v":0},{"$f":"CAPEX!X45","v":0},{"$f":"CAPEX!Y45","v":0},{"$f":"CAPEX!Z45","v":0},{"$f":"CAPEX!AA45","v":0},{"$f":"CAPEX!AB45","v":0},{"$f":"CAPEX!AC45","v":0},{"$f":"CAPEX!AD45","v":0},{"$f":"CAPEX!AE45","v":0},{"$f":"CAPEX!AF45","v":0},{"$f":"CAPEX!AG45","v":0},{"$f":"CAPEX!AH45","v":0},{"$f":"CAPEX!AI45","v":0},{"$f":"CAPEX!AJ45","v":0},{"$f":"CAPEX!AK45","v":0},{"$f":"CAPEX!AL45","v":0},{"$f":"CAPEX!AM45","v":0},{"$f":"CAPEX!AN45","v":0},{"$f":"CAPEX!AO45","v":0},{"$f":"CAPEX!AP45","v":0},null,"e. Green infrastructure (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT48:$BC48,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other"},{"$f":"INDEX($BE48:$BN48,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G46","v":0},{"$f":"CAPEX!H46","v":0},{"$f":"CAPEX!I46","v":0},{"$f":"CAPEX!J46","v":0},{"$f":"CAPEX!K46","v":0},{"$f":"CAPEX!L46","v":0},{"$f":"CAPEX!M46","v":0},{"$f":"CAPEX!N46","v":0},{"$f":"CAPEX!O46","v":0},{"$f":"CAPEX!P46","v":0},{"$f":"CAPEX!Q46","v":0},{"$f":"CAPEX!R46","v":0},{"$f":"CAPEX!S46","v":0},{"$f":"CAPEX!T46","v":0},{"$f":"CAPEX!U46","v":0},{"$f":"CAPEX!V46","v":0},{"$f":"CAPEX!W46","v":0},{"$f":"CAPEX!X46","v":0},{"$f":"CAPEX!Y46","v":0},{"$f":"CAPEX!Z46","v":0},{"$f":"CAPEX!AA46","v":0},{"$f":"CAPEX!AB46","v":0},{"$f":"CAPEX!AC46","v":0},{"$f":"CAPEX!AD46","v":0},{"$f":"CAPEX!AE46","v":0},{"$f":"CAPEX!AF46","v":0},{"$f":"CAPEX!AG46","v":0},{"$f":"CAPEX!AH46","v":0},{"$f":"CAPEX!AI46","v":0},{"$f":"CAPEX!AJ46","v":0},{"$f":"CAPEX!AK46","v":0},{"$f":"CAPEX!AL46","v":0},{"$f":"CAPEX!AM46","v":0},{"$f":"CAPEX!AN46","v":0},{"$f":"CAPEX!AO46","v":0},{"$f":"CAPEX!AP46","v":0},null,"f. Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT49:$BC49,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"4. Plant and machinery"},{"$f":"INDEX($BE49:$BN49,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"SUM(I50:I56)","v":0},{"$f":"SUM(J50:J56)","v":0},{"$f":"SUM(K50:K56)","v":0},{"$f":"SUM(L50:L56)","v":0},{"$f":"SUM(M50:M56)","v":0},{"$f":"SUM(N50:N56)","v":0},{"$f":"SUM(O50:O56)","v":0},{"$f":"SUM(P50:P56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT50:$BC50,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Heating, ventilation, and air conditioning"},{"$f":"INDEX($BE50:$BN50,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G48","v":0},{"$f":"CAPEX!H48","v":0},{"$f":"CAPEX!I48","v":0},{"$f":"CAPEX!J48","v":0},{"$f":"CAPEX!K48","v":0},{"$f":"CAPEX!L48","v":0},{"$f":"CAPEX!M48","v":0},{"$f":"CAPEX!N48","v":0},{"$f":"CAPEX!O48","v":0},{"$f":"CAPEX!P48","v":0},{"$f":"CAPEX!Q48","v":0},{"$f":"CAPEX!R48","v":0},{"$f":"CAPEX!S48","v":0},{"$f":"CAPEX!T48","v":0},{"$f":"CAPEX!U48","v":0},{"$f":"CAPEX!V48","v":0},{"$f":"CAPEX!W48","v":0},{"$f":"CAPEX!X48","v":0},{"$f":"CAPEX!Y48","v":0},{"$f":"CAPEX!Z48","v":0},{"$f":"CAPEX!AA48","v":0},{"$f":"CAPEX!AB48","v":0},{"$f":"CAPEX!AC48","v":0},{"$f":"CAPEX!AD48","v":0},{"$f":"CAPEX!AE48","v":0},{"$f":"CAPEX!AF48","v":0},{"$f":"CAPEX!AG48","v":0},{"$f":"CAPEX!AH48","v":0},{"$f":"CAPEX!AI48","v":0},{"$f":"CAPEX!AJ48","v":0},{"$f":"CAPEX!AK48","v":0},{"$f":"CAPEX!AL48","v":0},{"$f":"CAPEX!AM48","v":0},{"$f":"CAPEX!AN48","v":0},{"$f":"CAPEX!AO48","v":0},{"$f":"CAPEX!AP48","v":0},null,"a. Heating, ventilation, and air conditioning","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT51:$BC51,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Solar power plant"},{"$f":"INDEX($BE51:$BN51,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G49","v":0},{"$f":"CAPEX!H49","v":0},{"$f":"CAPEX!I49","v":0},{"$f":"CAPEX!J49","v":0},{"$f":"CAPEX!K49","v":0},{"$f":"CAPEX!L49","v":0},{"$f":"CAPEX!M49","v":0},{"$f":"CAPEX!N49","v":0},{"$f":"CAPEX!O49","v":0},{"$f":"CAPEX!P49","v":0},{"$f":"CAPEX!Q49","v":0},{"$f":"CAPEX!R49","v":0},{"$f":"CAPEX!S49","v":0},{"$f":"CAPEX!T49","v":0},{"$f":"CAPEX!U49","v":0},{"$f":"CAPEX!V49","v":0},{"$f":"CAPEX!W49","v":0},{"$f":"CAPEX!X49","v":0},{"$f":"CAPEX!Y49","v":0},{"$f":"CAPEX!Z49","v":0},{"$f":"CAPEX!AA49","v":0},{"$f":"CAPEX!AB49","v":0},{"$f":"CAPEX!AC49","v":0},{"$f":"CAPEX!AD49","v":0},{"$f":"CAPEX!AE49","v":0},{"$f":"CAPEX!AF49","v":0},{"$f":"CAPEX!AG49","v":0},{"$f":"CAPEX!AH49","v":0},{"$f":"CAPEX!AI49","v":0},{"$f":"CAPEX!AJ49","v":0},{"$f":"CAPEX!AK49","v":0},{"$f":"CAPEX!AL49","v":0},{"$f":"CAPEX!AM49","v":0},{"$f":"CAPEX!AN49","v":0},{"$f":"CAPEX!AO49","v":0},{"$f":"CAPEX!AP49","v":0},null,"b. Solar power plant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT52:$BC52,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Battery energy storage system"},{"$f":"INDEX($BE52:$BN52,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G50","v":0},{"$f":"CAPEX!H50","v":0},{"$f":"CAPEX!I50","v":0},{"$f":"CAPEX!J50","v":0},{"$f":"CAPEX!K50","v":0},{"$f":"CAPEX!L50","v":0},{"$f":"CAPEX!M50","v":0},{"$f":"CAPEX!N50","v":0},{"$f":"CAPEX!O50","v":0},{"$f":"CAPEX!P50","v":0},{"$f":"CAPEX!Q50","v":0},{"$f":"CAPEX!R50","v":0},{"$f":"CAPEX!S50","v":0},{"$f":"CAPEX!T50","v":0},{"$f":"CAPEX!U50","v":0},{"$f":"CAPEX!V50","v":0},{"$f":"CAPEX!W50","v":0},{"$f":"CAPEX!X50","v":0},{"$f":"CAPEX!Y50","v":0},{"$f":"CAPEX!Z50","v":0},{"$f":"CAPEX!AA50","v":0},{"$f":"CAPEX!AB50","v":0},{"$f":"CAPEX!AC50","v":0},{"$f":"CAPEX!AD50","v":0},{"$f":"CAPEX!AE50","v":0},{"$f":"CAPEX!AF50","v":0},{"$f":"CAPEX!AG50","v":0},{"$f":"CAPEX!AH50","v":0},{"$f":"CAPEX!AI50","v":0},{"$f":"CAPEX!AJ50","v":0},{"$f":"CAPEX!AK50","v":0},{"$f":"CAPEX!AL50","v":0},{"$f":"CAPEX!AM50","v":0},{"$f":"CAPEX!AN50","v":0},{"$f":"CAPEX!AO50","v":0},{"$f":"CAPEX!AP50","v":0},null,"c. Battery energy storage system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT53:$BC53,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Charging equipment"},{"$f":"INDEX($BE53:$BN53,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G51","v":0},{"$f":"CAPEX!H51","v":0},{"$f":"CAPEX!I51","v":0},{"$f":"CAPEX!J51","v":0},{"$f":"CAPEX!K51","v":0},{"$f":"CAPEX!L51","v":0},{"$f":"CAPEX!M51","v":0},{"$f":"CAPEX!N51","v":0},{"$f":"CAPEX!O51","v":0},{"$f":"CAPEX!P51","v":0},{"$f":"CAPEX!Q51","v":0},{"$f":"CAPEX!R51","v":0},{"$f":"CAPEX!S51","v":0},{"$f":"CAPEX!T51","v":0},{"$f":"CAPEX!U51","v":0},{"$f":"CAPEX!V51","v":0},{"$f":"CAPEX!W51","v":0},{"$f":"CAPEX!X51","v":0},{"$f":"CAPEX!Y51","v":0},{"$f":"CAPEX!Z51","v":0},{"$f":"CAPEX!AA51","v":0},{"$f":"CAPEX!AB51","v":0},{"$f":"CAPEX!AC51","v":0},{"$f":"CAPEX!AD51","v":0},{"$f":"CAPEX!AE51","v":0},{"$f":"CAPEX!AF51","v":0},{"$f":"CAPEX!AG51","v":0},{"$f":"CAPEX!AH51","v":0},{"$f":"CAPEX!AI51","v":0},{"$f":"CAPEX!AJ51","v":0},{"$f":"CAPEX!AK51","v":0},{"$f":"CAPEX!AL51","v":0},{"$f":"CAPEX!AM51","v":0},{"$f":"CAPEX!AN51","v":0},{"$f":"CAPEX!AO51","v":0},{"$f":"CAPEX!AP51","v":0},null,"d. Charging equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT54:$BC54,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. IT equipment and sensors"},{"$f":"INDEX($BE54:$BN54,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G52","v":0},{"$f":"CAPEX!H52","v":0},{"$f":"CAPEX!I52","v":0},{"$f":"CAPEX!J52","v":0},{"$f":"CAPEX!K52","v":0},{"$f":"CAPEX!L52","v":0},{"$f":"CAPEX!M52","v":0},{"$f":"CAPEX!N52","v":0},{"$f":"CAPEX!O52","v":0},{"$f":"CAPEX!P52","v":0},{"$f":"CAPEX!Q52","v":0},{"$f":"CAPEX!R52","v":0},{"$f":"CAPEX!S52","v":0},{"$f":"CAPEX!T52","v":0},{"$f":"CAPEX!U52","v":0},{"$f":"CAPEX!V52","v":0},{"$f":"CAPEX!W52","v":0},{"$f":"CAPEX!X52","v":0},{"$f":"CAPEX!Y52","v":0},{"$f":"CAPEX!Z52","v":0},{"$f":"CAPEX!AA52","v":0},{"$f":"CAPEX!AB52","v":0},{"$f":"CAPEX!AC52","v":0},{"$f":"CAPEX!AD52","v":0},{"$f":"CAPEX!AE52","v":0},{"$f":"CAPEX!AF52","v":0},{"$f":"CAPEX!AG52","v":0},{"$f":"CAPEX!AH52","v":0},{"$f":"CAPEX!AI52","v":0},{"$f":"CAPEX!AJ52","v":0},{"$f":"CAPEX!AK52","v":0},{"$f":"CAPEX!AL52","v":0},{"$f":"CAPEX!AM52","v":0},{"$f":"CAPEX!AN52","v":0},{"$f":"CAPEX!AO52","v":0},{"$f":"CAPEX!AP52","v":0},null,"e. IT equipment and sensors","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT55:$BC55,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other electric equipment"},{"$f":"INDEX($BE55:$BN55,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G53","v":0},{"$f":"CAPEX!H53","v":0},{"$f":"CAPEX!I53","v":0},{"$f":"CAPEX!J53","v":0},{"$f":"CAPEX!K53","v":0},{"$f":"CAPEX!L53","v":0},{"$f":"CAPEX!M53","v":0},{"$f":"CAPEX!N53","v":0},{"$f":"CAPEX!O53","v":0},{"$f":"CAPEX!P53","v":0},{"$f":"CAPEX!Q53","v":0},{"$f":"CAPEX!R53","v":0},{"$f":"CAPEX!S53","v":0},{"$f":"CAPEX!T53","v":0},{"$f":"CAPEX!U53","v":0},{"$f":"CAPEX!V53","v":0},{"$f":"CAPEX!W53","v":0},{"$f":"CAPEX!X53","v":0},{"$f":"CAPEX!Y53","v":0},{"$f":"CAPEX!Z53","v":0},{"$f":"CAPEX!AA53","v":0},{"$f":"CAPEX!AB53","v":0},{"$f":"CAPEX!AC53","v":0},{"$f":"CAPEX!AD53","v":0},{"$f":"CAPEX!AE53","v":0},{"$f":"CAPEX!AF53","v":0},{"$f":"CAPEX!AG53","v":0},{"$f":"CAPEX!AH53","v":0},{"$f":"CAPEX!AI53","v":0},{"$f":"CAPEX!AJ53","v":0},{"$f":"CAPEX!AK53","v":0},{"$f":"CAPEX!AL53","v":0},{"$f":"CAPEX!AM53","v":0},{"$f":"CAPEX!AN53","v":0},{"$f":"CAPEX!AO53","v":0},{"$f":"CAPEX!AP53","v":0},null,"f. Other electric equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT56:$BC56,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"g. Indoor lighting"},{"$f":"INDEX($BE56:$BN56,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G54","v":0},{"$f":"CAPEX!H54","v":0},{"$f":"CAPEX!I54","v":0},{"$f":"CAPEX!J54","v":0},{"$f":"CAPEX!K54","v":0},{"$f":"CAPEX!L54","v":0},{"$f":"CAPEX!M54","v":0},{"$f":"CAPEX!N54","v":0},{"$f":"CAPEX!O54","v":0},{"$f":"CAPEX!P54","v":0},{"$f":"CAPEX!Q54","v":0},{"$f":"CAPEX!R54","v":0},{"$f":"CAPEX!S54","v":0},{"$f":"CAPEX!T54","v":0},{"$f":"CAPEX!U54","v":0},{"$f":"CAPEX!V54","v":0},{"$f":"CAPEX!W54","v":0},{"$f":"CAPEX!X54","v":0},{"$f":"CAPEX!Y54","v":0},{"$f":"CAPEX!Z54","v":0},{"$f":"CAPEX!AA54","v":0},{"$f":"CAPEX!AB54","v":0},{"$f":"CAPEX!AC54","v":0},{"$f":"CAPEX!AD54","v":0},{"$f":"CAPEX!AE54","v":0},{"$f":"CAPEX!AF54","v":0},{"$f":"CAPEX!AG54","v":0},{"$f":"CAPEX!AH54","v":0},{"$f":"CAPEX!AI54","v":0},{"$f":"CAPEX!AJ54","v":0},{"$f":"CAPEX!AK54","v":0},{"$f":"CAPEX!AL54","v":0},{"$f":"CAPEX!AM54","v":0},{"$f":"CAPEX!AN54","v":0},{"$f":"CAPEX!AO54","v":0},{"$f":"CAPEX!AP54","v":0},null,"g. Indoor lighting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT57:$BC57,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"5. Contingencies"},{"$f":"INDEX($BE57:$BN57,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G55","v":0},{"$f":"CAPEX!H55","v":0},{"$f":"CAPEX!I55","v":0},{"$f":"CAPEX!J55","v":0},{"$f":"CAPEX!K55","v":0},{"$f":"CAPEX!L55","v":0},{"$f":"CAPEX!M55","v":0},{"$f":"CAPEX!N55","v":0},{"$f":"CAPEX!O55","v":0},{"$f":"CAPEX!P55","v":0},{"$f":"CAPEX!Q55","v":0},{"$f":"CAPEX!R55","v":0},{"$f":"CAPEX!S55","v":0},{"$f":"CAPEX!T55","v":0},{"$f":"CAPEX!U55","v":0},{"$f":"CAPEX!V55","v":0},{"$f":"CAPEX!W55","v":0},{"$f":"CAPEX!X55","v":0},{"$f":"CAPEX!Y55","v":0},{"$f":"CAPEX!Z55","v":0},{"$f":"CAPEX!AA55","v":0},{"$f":"CAPEX!AB55","v":0},{"$f":"CAPEX!AC55","v":0},{"$f":"CAPEX!AD55","v":0},{"$f":"CAPEX!AE55","v":0},{"$f":"CAPEX!AF55","v":0},{"$f":"CAPEX!AG55","v":0},{"$f":"CAPEX!AH55","v":0},{"$f":"CAPEX!AI55","v":0},{"$f":"CAPEX!AJ55","v":0},{"$f":"CAPEX!AK55","v":0},{"$f":"CAPEX!AL55","v":0},{"$f":"CAPEX!AM55","v":0},{"$f":"CAPEX!AN55","v":0},{"$f":"CAPEX!AO55","v":0},{"$f":"CAPEX!AP55","v":0},null,"5. Contingencies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT58:$BC58,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"6. Price adjustment"},{"$f":"INDEX($BE58:$BN58,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G56","v":0},{"$f":"CAPEX!H56","v":0},{"$f":"CAPEX!I56","v":0},{"$f":"CAPEX!J56","v":0},{"$f":"CAPEX!K56","v":0},{"$f":"CAPEX!L56","v":0},{"$f":"CAPEX!M56","v":0},{"$f":"CAPEX!N56","v":0},{"$f":"CAPEX!O56","v":0},{"$f":"CAPEX!P56","v":0},{"$f":"CAPEX!Q56","v":0},{"$f":"CAPEX!R56","v":0},{"$f":"CAPEX!S56","v":0},{"$f":"CAPEX!T56","v":0},{"$f":"CAPEX!U56","v":0},{"$f":"CAPEX!V56","v":0},{"$f":"CAPEX!W56","v":0},{"$f":"CAPEX!X56","v":0},{"$f":"CAPEX!Y56","v":0},{"$f":"CAPEX!Z56","v":0},{"$f":"CAPEX!AA56","v":0},{"$f":"CAPEX!AB56","v":0},{"$f":"CAPEX!AC56","v":0},{"$f":"CAPEX!AD56","v":0},{"$f":"CAPEX!AE56","v":0},{"$f":"CAPEX!AF56","v":0},{"$f":"CAPEX!AG56","v":0},{"$f":"CAPEX!AH56","v":0},{"$f":"CAPEX!AI56","v":0},{"$f":"CAPEX!AJ56","v":0},{"$f":"CAPEX!AK56","v":0},{"$f":"CAPEX!AL56","v":0},{"$f":"CAPEX!AM56","v":0},{"$f":"CAPEX!AN56","v":0},{"$f":"CAPEX!AO56","v":0},{"$f":"CAPEX!AP56","v":0},null,"6. Price adjustment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT59:$BC59,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"7. Publicity"},{"$f":"INDEX($BE59:$BN59,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G57","v":0},{"$f":"CAPEX!H57","v":0},{"$f":"CAPEX!I57","v":0},{"$f":"CAPEX!J57","v":0},{"$f":"CAPEX!K57","v":0},{"$f":"CAPEX!L57","v":0},{"$f":"CAPEX!M57","v":0},{"$f":"CAPEX!N57","v":0},{"$f":"CAPEX!O57","v":0},{"$f":"CAPEX!P57","v":0},{"$f":"CAPEX!Q57","v":0},{"$f":"CAPEX!R57","v":0},{"$f":"CAPEX!S57","v":0},{"$f":"CAPEX!T57","v":0},{"$f":"CAPEX!U57","v":0},{"$f":"CAPEX!V57","v":0},{"$f":"CAPEX!W57","v":0},{"$f":"CAPEX!X57","v":0},{"$f":"CAPEX!Y57","v":0},{"$f":"CAPEX!Z57","v":0},{"$f":"CAPEX!AA57","v":0},{"$f":"CAPEX!AB57","v":0},{"$f":"CAPEX!AC57","v":0},{"$f":"CAPEX!AD57","v":0},{"$f":"CAPEX!AE57","v":0},{"$f":"CAPEX!AF57","v":0},{"$f":"CAPEX!AG57","v":0},{"$f":"CAPEX!AH57","v":0},{"$f":"CAPEX!AI57","v":0},{"$f":"CAPEX!AJ57","v":0},{"$f":"CAPEX!AK57","v":0},{"$f":"CAPEX!AL57","v":0},{"$f":"CAPEX!AM57","v":0},{"$f":"CAPEX!AN57","v":0},{"$f":"CAPEX!AO57","v":0},{"$f":"CAPEX!AP57","v":0},null,"7. Publicity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT60:$BC60,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"8. Supervision during contrusction implementation"},{"$f":"INDEX($BE60:$BN60,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G58","v":0},{"$f":"CAPEX!H58","v":0},{"$f":"CAPEX!I58","v":0},{"$f":"CAPEX!J58","v":0},{"$f":"CAPEX!K58","v":0},{"$f":"CAPEX!L58","v":0},{"$f":"CAPEX!M58","v":0},{"$f":"CAPEX!N58","v":0},{"$f":"CAPEX!O58","v":0},{"$f":"CAPEX!P58","v":0},{"$f":"CAPEX!Q58","v":0},{"$f":"CAPEX!R58","v":0},{"$f":"CAPEX!S58","v":0},{"$f":"CAPEX!T58","v":0},{"$f":"CAPEX!U58","v":0},{"$f":"CAPEX!V58","v":0},{"$f":"CAPEX!W58","v":0},{"$f":"CAPEX!X58","v":0},{"$f":"CAPEX!Y58","v":0},{"$f":"CAPEX!Z58","v":0},{"$f":"CAPEX!AA58","v":0},{"$f":"CAPEX!AB58","v":0},{"$f":"CAPEX!AC58","v":0},{"$f":"CAPEX!AD58","v":0},{"$f":"CAPEX!AE58","v":0},{"$f":"CAPEX!AF58","v":0},{"$f":"CAPEX!AG58","v":0},{"$f":"CAPEX!AH58","v":0},{"$f":"CAPEX!AI58","v":0},{"$f":"CAPEX!AJ58","v":0},{"$f":"CAPEX!AK58","v":0},{"$f":"CAPEX!AL58","v":0},{"$f":"CAPEX!AM58","v":0},{"$f":"CAPEX!AN58","v":0},{"$f":"CAPEX!AO58","v":0},{"$f":"CAPEX!AP58","v":0},null,"8. Supervision during contrusction implementation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT61:$BC61,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"9. Technical assistance"},{"$f":"INDEX($BE61:$BN61,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},50000,null,null,{"$f":"CAPEX!G59","v":0},{"$f":"CAPEX!H59","v":50000},{"$f":"CAPEX!I59","v":0},{"$f":"CAPEX!J59","v":0},{"$f":"CAPEX!K59","v":0},{"$f":"CAPEX!L59","v":0},{"$f":"CAPEX!M59","v":0},{"$f":"CAPEX!N59","v":0},{"$f":"CAPEX!O59","v":0},{"$f":"CAPEX!P59","v":0},{"$f":"CAPEX!Q59","v":0},{"$f":"CAPEX!R59","v":0},{"$f":"CAPEX!S59","v":0},{"$f":"CAPEX!T59","v":0},{"$f":"CAPEX!U59","v":0},{"$f":"CAPEX!V59","v":0},{"$f":"CAPEX!W59","v":0},{"$f":"CAPEX!X59","v":0},{"$f":"CAPEX!Y59","v":0},{"$f":"CAPEX!Z59","v":0},{"$f":"CAPEX!AA59","v":0},{"$f":"CAPEX!AB59","v":0},{"$f":"CAPEX!AC59","v":0},{"$f":"CAPEX!AD59","v":0},{"$f":"CAPEX!AE59","v":0},{"$f":"CAPEX!AF59","v":0},{"$f":"CAPEX!AG59","v":0},{"$f":"CAPEX!AH59","v":0},{"$f":"CAPEX!AI59","v":0},{"$f":"CAPEX!AJ59","v":0},{"$f":"CAPEX!AK59","v":0},{"$f":"CAPEX!AL59","v":0},{"$f":"CAPEX!AM59","v":0},{"$f":"CAPEX!AN59","v":0},{"$f":"CAPEX!AO59","v":0},{"$f":"CAPEX!AP59","v":0},null,"9. Technical assistance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT62:$BC62,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total"},{"$f":"INDEX($BE62:$BN62,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},50000,null,null,{"$f":"SUM(I40:I42,I49,I57:I61)","v":0},{"$f":"SUM(J40:J42,J49,J57:J61)","v":50000},{"$f":"SUM(K40:K42,K49,K57:K61)","v":0},{"$f":"SUM(L40:L42,L49,L57:L61)","v":0},{"$f":"SUM(M40:M42,M49,M57:M61)","v":0},{"$f":"SUM(N40:N42,N49,N57:N61)","v":0},{"$f":"SUM(O40:O42,O49,O57:O61)","v":0},{"$f":"SUM(P40:P42,P49,P57:P61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT63:$BC63,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE63:$BN63,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I63:AR63)","v":0},null,null,{"$f":"CAPEX!G61","v":0},{"$f":"CAPEX!H61","v":0},{"$f":"CAPEX!I61","v":0},{"$f":"CAPEX!J61","v":0},{"$f":"CAPEX!K61","v":0},{"$f":"CAPEX!L61","v":0},{"$f":"CAPEX!M61","v":0},{"$f":"CAPEX!N61","v":0},{"$f":"CAPEX!O61","v":0},{"$f":"CAPEX!P61","v":0},{"$f":"CAPEX!Q61","v":0},{"$f":"CAPEX!R61","v":0},{"$f":"CAPEX!S61","v":0},{"$f":"CAPEX!T61","v":0},{"$f":"CAPEX!U61","v":0},{"$f":"CAPEX!V61","v":0},{"$f":"CAPEX!W61","v":0},{"$f":"CAPEX!X61","v":0},{"$f":"CAPEX!Y61","v":0},{"$f":"CAPEX!Z61","v":0},{"$f":"CAPEX!AA61","v":0},{"$f":"CAPEX!AB61","v":0},{"$f":"CAPEX!AC61","v":0},{"$f":"CAPEX!AD61","v":0},{"$f":"CAPEX!AE61","v":0},{"$f":"CAPEX!AF61","v":0},{"$f":"CAPEX!AG61","v":0},{"$f":"CAPEX!AH61","v":0},{"$f":"CAPEX!AI61","v":0},{"$f":"CAPEX!AJ61","v":0},{"$f":"CAPEX!AK61","v":0},{"$f":"CAPEX!AL61","v":0},{"$f":"CAPEX!AM61","v":0},{"$f":"CAPEX!AN61","v":0},{"$f":"CAPEX!AO61","v":0},{"$f":"CAPEX!AP61","v":0},null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT64:$BC64,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total incl. VAT"},{"$f":"INDEX($BE64:$BN64,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I64:AR64)","v":50000},null,null,{"$f":"SUM(I62:I63)","v":0},50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT66:$BC66,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures - Summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures - Summary","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT67:$BC67,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"1. Planning/design fees"},{"$f":"INDEX($BE67:$BN67,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I67:AR67)","v":10000},null,null,{"$f":"SUM(I13,I40)","v":10000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1. Planning/design fees","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT68:$BC68,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"2. Land purchase"},{"$f":"INDEX($BE68:$BN68,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT69:$BC69,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"3. Building and construction"},{"$f":"INDEX($BE69:$BN69,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},577957.5,null,null,{"$f":"SUM(I15,I42)","v":0},577957.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"3. Building and construction","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT70:$BC70,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Construction elements"},{"$f":"INDEX($BE70:$BN70,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT71:$BC71,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Insulation and facade"},{"$f":"INDEX($BE71:$BN71,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},577957.5,null,null,{"$f":"SUM(I17,I44)","v":0},577957.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b. Insulation and facade","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT72:$BC72,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Windows"},{"$f":"INDEX($BE72:$BN72,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT73:$BC73,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Seismic retrofit reinforcements"},{"$f":"INDEX($BE73:$BN73,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT74:$BC74,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. Green infrastructure (NBS)"},{"$f":"INDEX($BE74:$BN74,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT75:$BC75,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other"},{"$f":"INDEX($BE75:$BN75,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT76:$BC76,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"4. Plant and machinery"},{"$f":"INDEX($BE76:$BN76,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},3486497,null,null,{"$f":"SUM(I22,I49)","v":0},3486497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"4. Plant and machinery","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT77:$BC77,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Heating, ventilation, and air conditioning"},{"$f":"INDEX($BE77:$BN77,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},2728772,null,null,{"$f":"SUM(I23,I50)","v":0},2728772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"a. Heating, ventilation, and air conditioning","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT78:$BC78,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Solar power plant"},{"$f":"INDEX($BE78:$BN78,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},562725,null,null,{"$f":"SUM(I24,I51)","v":0},562725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"b. Solar power plant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT79:$BC79,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Battery energy storage system"},{"$f":"INDEX($BE79:$BN79,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT80:$BC80,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Charging equipment"},{"$f":"INDEX($BE80:$BN80,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT81:$BC81,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. IT equipment and sensors"},{"$f":"INDEX($BE81:$BN81,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT82:$BC82,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other electric equipment"},{"$f":"INDEX($BE82:$BN82,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT83:$BC83,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"g. Indoor lighting"},{"$f":"INDEX($BE83:$BN83,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},195000,null,null,{"$f":"SUM(I29,I56)","v":0},195000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"g. Indoor lighting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT84:$BC84,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"5. Contingencies"},{"$f":"INDEX($BE84:$BN84,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT85:$BC85,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"6. Price adjustment"},{"$f":"INDEX($BE85:$BN85,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT86:$BC86,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"7. Publicity"},{"$f":"INDEX($BE86:$BN86,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT87:$BC87,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"8. Supervision during contrusction implementation"},{"$f":"INDEX($BE87:$BN87,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},1000,null,null,{"$f":"SUM(I33,I60)","v":0},1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"8. Supervision during contrusction implementation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT88:$BC88,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"9. Technical assistance"},{"$f":"INDEX($BE88:$BN88,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},50000,null,null,{"$f":"SUM(I34,I61)","v":0},50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"9. Technical assistance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT89:$BC89,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total"},{"$f":"INDEX($BE89:$BN89,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},4125454.5,null,null,{"$f":"SUM(I67:I69,I76,I84:I88)","v":10000},{"$f":"SUM(J67:J69,J76,J84:J88)","v":4115454.5},{"$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},{"$f":"SUM(P67:P69,P76,P84:P88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT90:$BC90,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE90:$BN90,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT91:$BC91,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total incl. VAT"},{"$f":"INDEX($BE91:$BN91,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},4125454.5,null,null,{"$f":"SUM(I89:I90)","v":10000},{"$f":"SUM(J89:J90)","v":4115454.5},{"$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},{"$f":"SUM(P89:P90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT93:$BC93,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures excl. contingencies - Summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures excl. contingencies - Summary","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT94:$BC94,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total"},{"$f":"INDEX($BE94:$BN94,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I94:AR94)","v":4125454.5},null,null,{"$f":"I89-I84","v":10000},{"$f":"J89-J84","v":4115454.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT95:$BC95,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE95:$BN95,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IFERROR(I90/I89,0)*I94","v":0},{"$f":"IFERROR(J90/J89,0)*J94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT96:$BC96,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total incl. VAT"},{"$f":"INDEX($BE96:$BN96,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},4125454.5,null,null,{"$f":"SUM(I94:I95)","v":10000},{"$f":"SUM(J94:J95)","v":4115454.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT98:$BC98,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Economic useful life"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic useful life","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT100:$BC100,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"1. Planning/design fees"},{"$f":"INDEX($BE100:$BN100,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT101:$BC101,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"2. Land purchase"},{"$f":"INDEX($BE101:$BN101,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT102:$BC102,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"3. Building and construction"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Building and construction","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT103:$BC103,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Construction elements"},{"$f":"INDEX($BE103:$BN103,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F69","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT104:$BC104,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Insulation and facade"},{"$f":"INDEX($BE104:$BN104,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F70","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT105:$BC105,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Windows"},{"$f":"INDEX($BE105:$BN105,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F71","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT106:$BC106,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Seismic retrofit reinforcements"},{"$f":"INDEX($BE106:$BN106,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F72","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT107:$BC107,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. Green infrastructure (NBS)"},{"$f":"INDEX($BE107:$BN107,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F73","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT108:$BC108,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other"},{"$f":"INDEX($BE108:$BN108,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F74","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT109:$BC109,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"4. Plant and machinery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Plant and machinery","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT110:$BC110,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Heating, ventilation, and air conditioning"},{"$f":"INDEX($BE110:$BN110,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F76","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT111:$BC111,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Solar power plant"},{"$f":"INDEX($BE111:$BN111,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F77","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT112:$BC112,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Battery energy storage system"},{"$f":"INDEX($BE112:$BN112,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F78","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT113:$BC113,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Charging equipment"},{"$f":"INDEX($BE113:$BN113,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F79","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT114:$BC114,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. IT equipment and sensors"},{"$f":"INDEX($BE114:$BN114,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F80","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT115:$BC115,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other electric equipment"},{"$f":"INDEX($BE115:$BN115,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F81","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT116:$BC116,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"g. Indoor lighting"},{"$f":"INDEX($BE116:$BN116,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"CAPEX!F82","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT117:$BC117,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"5. Contingencies"},{"$f":"INDEX($BE117:$BN117,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT118:$BC118,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"6. Price adjustment"},{"$f":"INDEX($BE118:$BN118,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT119:$BC119,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"7. Publicity"},{"$f":"INDEX($BE119:$BN119,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT120:$BC120,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"8. Supervision during contrusction implementation"},{"$f":"INDEX($BE120:$BN120,MATCH(General!$F$16,$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 contrusction implementation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT121:$BC121,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"9. Technical assistance"},{"$f":"INDEX($BE121:$BN121,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT123:$BC123,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Replacement & decommissioning costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Replacement & decommissioning costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"CAPEX!D93","v":"[…]"},{"$f":"INDEX($BE125:$BN125,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I125:AR125)","v":0},null,null,{"$f":"CAPEX!G93","v":0},{"$f":"CAPEX!H93","v":0},{"$f":"CAPEX!I93","v":0},{"$f":"CAPEX!J93","v":0},{"$f":"CAPEX!K93","v":0},{"$f":"CAPEX!L93","v":0},{"$f":"CAPEX!M93","v":0},{"$f":"CAPEX!N93","v":0},{"$f":"CAPEX!O93","v":0},{"$f":"CAPEX!P93","v":0},{"$f":"CAPEX!Q93","v":0},{"$f":"CAPEX!R93","v":0},{"$f":"CAPEX!S93","v":0},{"$f":"CAPEX!T93","v":0},{"$f":"CAPEX!U93","v":0},{"$f":"CAPEX!V93","v":0},{"$f":"CAPEX!W93","v":0},{"$f":"CAPEX!X93","v":0},{"$f":"CAPEX!Y93","v":0},{"$f":"CAPEX!Z93","v":0},{"$f":"CAPEX!AA93","v":0},{"$f":"CAPEX!AB93","v":0},{"$f":"CAPEX!AC93","v":0},{"$f":"CAPEX!AD93","v":0},{"$f":"CAPEX!AE93","v":0},{"$f":"CAPEX!AF93","v":0},{"$f":"CAPEX!AG93","v":0},{"$f":"CAPEX!AH93","v":0},{"$f":"CAPEX!AI93","v":0},{"$f":"CAPEX!AJ93","v":0},{"$f":"CAPEX!AK93","v":0},{"$f":"CAPEX!AL93","v":0},{"$f":"CAPEX!AM93","v":0},{"$f":"CAPEX!AN93","v":0},{"$f":"CAPEX!AO93","v":0},{"$f":"CAPEX!AP93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"CAPEX!D94","v":"[…]"},{"$f":"INDEX($BE126:$BN126,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G94","v":0},{"$f":"CAPEX!H94","v":0},{"$f":"CAPEX!I94","v":0},{"$f":"CAPEX!J94","v":0},{"$f":"CAPEX!K94","v":0},{"$f":"CAPEX!L94","v":0},{"$f":"CAPEX!M94","v":0},{"$f":"CAPEX!N94","v":0},{"$f":"CAPEX!O94","v":0},{"$f":"CAPEX!P94","v":0},{"$f":"CAPEX!Q94","v":0},{"$f":"CAPEX!R94","v":0},{"$f":"CAPEX!S94","v":0},{"$f":"CAPEX!T94","v":0},{"$f":"CAPEX!U94","v":0},{"$f":"CAPEX!V94","v":0},{"$f":"CAPEX!W94","v":0},{"$f":"CAPEX!X94","v":0},{"$f":"CAPEX!Y94","v":0},{"$f":"CAPEX!Z94","v":0},{"$f":"CAPEX!AA94","v":0},{"$f":"CAPEX!AB94","v":0},{"$f":"CAPEX!AC94","v":0},{"$f":"CAPEX!AD94","v":0},{"$f":"CAPEX!AE94","v":0},{"$f":"CAPEX!AF94","v":0},{"$f":"CAPEX!AG94","v":0},{"$f":"CAPEX!AH94","v":0},{"$f":"CAPEX!AI94","v":0},{"$f":"CAPEX!AJ94","v":0},{"$f":"CAPEX!AK94","v":0},{"$f":"CAPEX!AL94","v":0},{"$f":"CAPEX!AM94","v":0},{"$f":"CAPEX!AN94","v":0},{"$f":"CAPEX!AO94","v":0},{"$f":"CAPEX!AP94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"CAPEX!D95","v":"[…]"},{"$f":"INDEX($BE127:$BN127,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G95","v":0},{"$f":"CAPEX!H95","v":0},{"$f":"CAPEX!I95","v":0},{"$f":"CAPEX!J95","v":0},{"$f":"CAPEX!K95","v":0},{"$f":"CAPEX!L95","v":0},{"$f":"CAPEX!M95","v":0},{"$f":"CAPEX!N95","v":0},{"$f":"CAPEX!O95","v":0},{"$f":"CAPEX!P95","v":0},{"$f":"CAPEX!Q95","v":0},{"$f":"CAPEX!R95","v":0},{"$f":"CAPEX!S95","v":0},{"$f":"CAPEX!T95","v":0},{"$f":"CAPEX!U95","v":0},{"$f":"CAPEX!V95","v":0},{"$f":"CAPEX!W95","v":0},{"$f":"CAPEX!X95","v":0},{"$f":"CAPEX!Y95","v":0},{"$f":"CAPEX!Z95","v":0},{"$f":"CAPEX!AA95","v":0},{"$f":"CAPEX!AB95","v":0},{"$f":"CAPEX!AC95","v":0},{"$f":"CAPEX!AD95","v":0},{"$f":"CAPEX!AE95","v":0},{"$f":"CAPEX!AF95","v":0},{"$f":"CAPEX!AG95","v":0},{"$f":"CAPEX!AH95","v":0},{"$f":"CAPEX!AI95","v":0},{"$f":"CAPEX!AJ95","v":0},{"$f":"CAPEX!AK95","v":0},{"$f":"CAPEX!AL95","v":0},{"$f":"CAPEX!AM95","v":0},{"$f":"CAPEX!AN95","v":0},{"$f":"CAPEX!AO95","v":0},{"$f":"CAPEX!AP95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"CAPEX!D96","v":"[…]"},{"$f":"INDEX($BE128:$BN128,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G96","v":0},{"$f":"CAPEX!H96","v":0},{"$f":"CAPEX!I96","v":0},{"$f":"CAPEX!J96","v":0},{"$f":"CAPEX!K96","v":0},{"$f":"CAPEX!L96","v":0},{"$f":"CAPEX!M96","v":0},{"$f":"CAPEX!N96","v":0},{"$f":"CAPEX!O96","v":0},{"$f":"CAPEX!P96","v":0},{"$f":"CAPEX!Q96","v":0},{"$f":"CAPEX!R96","v":0},{"$f":"CAPEX!S96","v":0},{"$f":"CAPEX!T96","v":0},{"$f":"CAPEX!U96","v":0},{"$f":"CAPEX!V96","v":0},{"$f":"CAPEX!W96","v":0},{"$f":"CAPEX!X96","v":0},{"$f":"CAPEX!Y96","v":0},{"$f":"CAPEX!Z96","v":0},{"$f":"CAPEX!AA96","v":0},{"$f":"CAPEX!AB96","v":0},{"$f":"CAPEX!AC96","v":0},{"$f":"CAPEX!AD96","v":0},{"$f":"CAPEX!AE96","v":0},{"$f":"CAPEX!AF96","v":0},{"$f":"CAPEX!AG96","v":0},{"$f":"CAPEX!AH96","v":0},{"$f":"CAPEX!AI96","v":0},{"$f":"CAPEX!AJ96","v":0},{"$f":"CAPEX!AK96","v":0},{"$f":"CAPEX!AL96","v":0},{"$f":"CAPEX!AM96","v":0},{"$f":"CAPEX!AN96","v":0},{"$f":"CAPEX!AO96","v":0},{"$f":"CAPEX!AP96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"CAPEX!D97","v":"[…]"},{"$f":"INDEX($BE129:$BN129,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"CAPEX!G97","v":0},{"$f":"CAPEX!H97","v":0},{"$f":"CAPEX!I97","v":0},{"$f":"CAPEX!J97","v":0},{"$f":"CAPEX!K97","v":0},{"$f":"CAPEX!L97","v":0},{"$f":"CAPEX!M97","v":0},{"$f":"CAPEX!N97","v":0},{"$f":"CAPEX!O97","v":0},{"$f":"CAPEX!P97","v":0},{"$f":"CAPEX!Q97","v":0},{"$f":"CAPEX!R97","v":0},{"$f":"CAPEX!S97","v":0},{"$f":"CAPEX!T97","v":0},{"$f":"CAPEX!U97","v":0},{"$f":"CAPEX!V97","v":0},{"$f":"CAPEX!W97","v":0},{"$f":"CAPEX!X97","v":0},{"$f":"CAPEX!Y97","v":0},{"$f":"CAPEX!Z97","v":0},{"$f":"CAPEX!AA97","v":0},{"$f":"CAPEX!AB97","v":0},{"$f":"CAPEX!AC97","v":0},{"$f":"CAPEX!AD97","v":0},{"$f":"CAPEX!AE97","v":0},{"$f":"CAPEX!AF97","v":0},{"$f":"CAPEX!AG97","v":0},{"$f":"CAPEX!AH97","v":0},{"$f":"CAPEX!AI97","v":0},{"$f":"CAPEX!AJ97","v":0},{"$f":"CAPEX!AK97","v":0},{"$f":"CAPEX!AL97","v":0},{"$f":"CAPEX!AM97","v":0},{"$f":"CAPEX!AN97","v":0},{"$f":"CAPEX!AO97","v":0},{"$f":"CAPEX!AP97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT130:$BC130,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE130:$BN130,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I130:AR130)","v":0},null,null,{"$f":"SUM(I125:I129)","v":0},{"$f":"SUM(J125:J129)","v":0},{"$f":"SUM(K125:K129)","v":0},{"$f":"SUM(L125:L129)","v":0},{"$f":"SUM(M125:M129)","v":0},{"$f":"SUM(N125:N129)","v":0},{"$f":"SUM(O125:O129)","v":0},{"$f":"SUM(P125:P129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT131:$BC131,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE131:$BN131,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I131:AR131)","v":0},null,null,{"$f":"CAPEX!G99","v":0},{"$f":"CAPEX!H99","v":0},{"$f":"CAPEX!I99","v":0},{"$f":"CAPEX!J99","v":0},{"$f":"CAPEX!K99","v":0},{"$f":"CAPEX!L99","v":0},{"$f":"CAPEX!M99","v":0},{"$f":"CAPEX!N99","v":0},{"$f":"CAPEX!O99","v":0},{"$f":"CAPEX!P99","v":0},{"$f":"CAPEX!Q99","v":0},{"$f":"CAPEX!R99","v":0},{"$f":"CAPEX!S99","v":0},{"$f":"CAPEX!T99","v":0},{"$f":"CAPEX!U99","v":0},{"$f":"CAPEX!V99","v":0},{"$f":"CAPEX!W99","v":0},{"$f":"CAPEX!X99","v":0},{"$f":"CAPEX!Y99","v":0},{"$f":"CAPEX!Z99","v":0},{"$f":"CAPEX!AA99","v":0},{"$f":"CAPEX!AB99","v":0},{"$f":"CAPEX!AC99","v":0},{"$f":"CAPEX!AD99","v":0},{"$f":"CAPEX!AE99","v":0},{"$f":"CAPEX!AF99","v":0},{"$f":"CAPEX!AG99","v":0},{"$f":"CAPEX!AH99","v":0},{"$f":"CAPEX!AI99","v":0},{"$f":"CAPEX!AJ99","v":0},{"$f":"CAPEX!AK99","v":0},{"$f":"CAPEX!AL99","v":0},{"$f":"CAPEX!AM99","v":0},{"$f":"CAPEX!AN99","v":0},{"$f":"CAPEX!AO99","v":0},{"$f":"CAPEX!AP99","v":0},null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT132:$BC132,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BE132:$BN132,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT134:$BC134,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating assumptions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT136:$BC136,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues / savings"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues / savings","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT138:$BC138,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy sold to grid / consumer"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy sold to grid / consumer","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT140:$BC140,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE140:$BN140,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I140:AR140)","v":0.19000000000000003},null,null,{"$f":"Reve!G10","v":0},{"$f":"Reve!H10","v":0.01},{"$f":"Reve!I10","v":0.01},{"$f":"Reve!J10","v":0.01},{"$f":"Reve!K10","v":0.01},{"$f":"Reve!L10","v":0.01},{"$f":"Reve!M10","v":0.01},{"$f":"Reve!N10","v":0.01},{"$f":"Reve!O10","v":0.01},{"$f":"Reve!P10","v":0.01},{"$f":"Reve!Q10","v":0.01},{"$f":"Reve!R10","v":0.01},{"$f":"Reve!S10","v":0.01},{"$f":"Reve!T10","v":0.01},{"$f":"Reve!U10","v":0.01},{"$f":"Reve!V10","v":0.01},{"$f":"Reve!W10","v":0.01},{"$f":"Reve!X10","v":0.01},{"$f":"Reve!Y10","v":0.01},{"$f":"Reve!Z10","v":0.01},{"$f":"Reve!AA10","v":0},{"$f":"Reve!AB10","v":0},{"$f":"Reve!AC10","v":0},{"$f":"Reve!AD10","v":0},{"$f":"Reve!AE10","v":0},{"$f":"Reve!AF10","v":0},{"$f":"Reve!AG10","v":0},{"$f":"Reve!AH10","v":0},{"$f":"Reve!AI10","v":0},{"$f":"Reve!AJ10","v":0},{"$f":"Reve!AK10","v":0},{"$f":"Reve!AL10","v":0},{"$f":"Reve!AM10","v":0},{"$f":"Reve!AN10","v":0},{"$f":"Reve!AO10","v":0},{"$f":"Reve!AP10","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT141:$BC141,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE141:$BN141,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"Reve!G11","v":0},{"$f":"Reve!H11","v":0.13948521497939331},{"$f":"Reve!I11","v":0.13948521497939331},{"$f":"Reve!J11","v":0.13948521497939331},{"$f":"Reve!K11","v":0.13948521497939331},{"$f":"Reve!L11","v":0.13948521497939331},{"$f":"Reve!M11","v":0.13948521497939331},{"$f":"Reve!N11","v":0.13948521497939331},{"$f":"Reve!O11","v":0.13948521497939331},{"$f":"Reve!P11","v":0.13948521497939331},{"$f":"Reve!Q11","v":0.13948521497939331},{"$f":"Reve!R11","v":0.13948521497939331},{"$f":"Reve!S11","v":0.13948521497939331},{"$f":"Reve!T11","v":0.13948521497939331},{"$f":"Reve!U11","v":0.13948521497939331},{"$f":"Reve!V11","v":0.13948521497939331},{"$f":"Reve!W11","v":0.13948521497939331},{"$f":"Reve!X11","v":0.13948521497939331},{"$f":"Reve!Y11","v":0.13948521497939331},{"$f":"Reve!Z11","v":0.13948521497939331},{"$f":"Reve!AA11","v":0},{"$f":"Reve!AB11","v":0},{"$f":"Reve!AC11","v":0},{"$f":"Reve!AD11","v":0},{"$f":"Reve!AE11","v":0},{"$f":"Reve!AF11","v":0},{"$f":"Reve!AG11","v":0},{"$f":"Reve!AH11","v":0},{"$f":"Reve!AI11","v":0},{"$f":"Reve!AJ11","v":0},{"$f":"Reve!AK11","v":0},{"$f":"Reve!AL11","v":0},{"$f":"Reve!AM11","v":0},{"$f":"Reve!AN11","v":0},{"$f":"Reve!AO11","v":0},{"$f":"Reve!AP11","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT142:$BC142,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE142:$BN142,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I141,I143:I144)","v":0},{"$f":"SUM(J141,J143:J144)","v":0.15761829292671445},0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,{"$f":"SUM(Q141,Q143:Q144)","v":0.15761829292671445},0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT143:$BC143,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE143:$BN143,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"Reve!G13","v":0},{"$f":"Reve!H13","v":1.8133077947321132E-2},{"$f":"Reve!I13","v":1.8133077947321132E-2},{"$f":"Reve!J13","v":1.8133077947321132E-2},{"$f":"Reve!K13","v":1.8133077947321132E-2},{"$f":"Reve!L13","v":1.8133077947321132E-2},{"$f":"Reve!M13","v":1.8133077947321132E-2},{"$f":"Reve!N13","v":1.8133077947321132E-2},{"$f":"Reve!O13","v":1.8133077947321132E-2},{"$f":"Reve!P13","v":1.8133077947321132E-2},{"$f":"Reve!Q13","v":1.8133077947321132E-2},{"$f":"Reve!R13","v":1.8133077947321132E-2},{"$f":"Reve!S13","v":1.8133077947321132E-2},{"$f":"Reve!T13","v":1.8133077947321132E-2},{"$f":"Reve!U13","v":1.8133077947321132E-2},{"$f":"Reve!V13","v":1.8133077947321132E-2},{"$f":"Reve!W13","v":1.8133077947321132E-2},{"$f":"Reve!X13","v":1.8133077947321132E-2},{"$f":"Reve!Y13","v":1.8133077947321132E-2},{"$f":"Reve!Z13","v":1.8133077947321132E-2},{"$f":"Reve!AA13","v":0},{"$f":"Reve!AB13","v":0},{"$f":"Reve!AC13","v":0},{"$f":"Reve!AD13","v":0},{"$f":"Reve!AE13","v":0},{"$f":"Reve!AF13","v":0},{"$f":"Reve!AG13","v":0},{"$f":"Reve!AH13","v":0},{"$f":"Reve!AI13","v":0},{"$f":"Reve!AJ13","v":0},{"$f":"Reve!AK13","v":0},{"$f":"Reve!AL13","v":0},{"$f":"Reve!AM13","v":0},{"$f":"Reve!AN13","v":0},{"$f":"Reve!AO13","v":0},{"$f":"Reve!AP13","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT144:$BC144,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE144:$BN144,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"Reve!G14","v":0},{"$f":"Reve!H14","v":0},{"$f":"Reve!I14","v":0},{"$f":"Reve!J14","v":0},{"$f":"Reve!K14","v":0},{"$f":"Reve!L14","v":0},{"$f":"Reve!M14","v":0},{"$f":"Reve!N14","v":0},{"$f":"Reve!O14","v":0},{"$f":"Reve!P14","v":0},{"$f":"Reve!Q14","v":0},{"$f":"Reve!R14","v":0},{"$f":"Reve!S14","v":0},{"$f":"Reve!T14","v":0},{"$f":"Reve!U14","v":0},{"$f":"Reve!V14","v":0},{"$f":"Reve!W14","v":0},{"$f":"Reve!X14","v":0},{"$f":"Reve!Y14","v":0},{"$f":"Reve!Z14","v":0},{"$f":"Reve!AA14","v":0},{"$f":"Reve!AB14","v":0},{"$f":"Reve!AC14","v":0},{"$f":"Reve!AD14","v":0},{"$f":"Reve!AE14","v":0},{"$f":"Reve!AF14","v":0},{"$f":"Reve!AG14","v":0},{"$f":"Reve!AH14","v":0},{"$f":"Reve!AI14","v":0},{"$f":"Reve!AJ14","v":0},{"$f":"Reve!AK14","v":0},{"$f":"Reve!AL14","v":0},{"$f":"Reve!AM14","v":0},{"$f":"Reve!AN14","v":0},{"$f":"Reve!AO14","v":0},{"$f":"Reve!AP14","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT145:$BC145,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues - without taxes and subsidies"},{"$f":"INDEX($BE145:$BN145,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I145:AR145)","v":2.6502190846084725E-2},null,null,{"$f":"I140*I141","v":0},{"$f":"J140*J141","v":1.3948521497939331E-3},1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,{"$f":"Q140*Q141","v":1.3948521497939331E-3},1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT146:$BC146,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues - with taxes and subsidies"},{"$f":"INDEX($BE146:$BN146,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I146:AR146)","v":2.9947475656075747E-2},null,null,{"$f":"I140*I142","v":0},{"$f":"J140*J142","v":1.5761829292671445E-3},1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,{"$f":"Q140*Q142","v":1.5761829292671445E-3},1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT148:$BC148,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy produced for own needs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy produced for own needs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT150:$BC150,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE150:$BN150,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I150:AR150)","v":3097779},null,null,{"$f":"Reve!G18","v":0},{"$f":"Reve!H18","v":163041},{"$f":"Reve!I18","v":163041},{"$f":"Reve!J18","v":163041},{"$f":"Reve!K18","v":163041},{"$f":"Reve!L18","v":163041},{"$f":"Reve!M18","v":163041},{"$f":"Reve!N18","v":163041},{"$f":"Reve!O18","v":163041},{"$f":"Reve!P18","v":163041},{"$f":"Reve!Q18","v":163041},{"$f":"Reve!R18","v":163041},{"$f":"Reve!S18","v":163041},{"$f":"Reve!T18","v":163041},{"$f":"Reve!U18","v":163041},{"$f":"Reve!V18","v":163041},{"$f":"Reve!W18","v":163041},{"$f":"Reve!X18","v":163041},{"$f":"Reve!Y18","v":163041},{"$f":"Reve!Z18","v":163041},{"$f":"Reve!AA18","v":0},{"$f":"Reve!AB18","v":0},{"$f":"Reve!AC18","v":0},{"$f":"Reve!AD18","v":0},{"$f":"Reve!AE18","v":0},{"$f":"Reve!AF18","v":0},{"$f":"Reve!AG18","v":0},{"$f":"Reve!AH18","v":0},{"$f":"Reve!AI18","v":0},{"$f":"Reve!AJ18","v":0},{"$f":"Reve!AK18","v":0},{"$f":"Reve!AL18","v":0},{"$f":"Reve!AM18","v":0},{"$f":"Reve!AN18","v":0},{"$f":"Reve!AO18","v":0},{"$f":"Reve!AP18","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT151:$BC151,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE151:$BN151,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"Reve!G19","v":0},{"$f":"Reve!H19","v":0.13948521497939331},{"$f":"Reve!I19","v":0.13948521497939331},{"$f":"Reve!J19","v":0.13948521497939331},{"$f":"Reve!K19","v":0.13948521497939331},{"$f":"Reve!L19","v":0.13948521497939331},{"$f":"Reve!M19","v":0.13948521497939331},{"$f":"Reve!N19","v":0.13948521497939331},{"$f":"Reve!O19","v":0.13948521497939331},{"$f":"Reve!P19","v":0.13948521497939331},{"$f":"Reve!Q19","v":0.13948521497939331},{"$f":"Reve!R19","v":0.13948521497939331},{"$f":"Reve!S19","v":0.13948521497939331},{"$f":"Reve!T19","v":0.13948521497939331},{"$f":"Reve!U19","v":0.13948521497939331},{"$f":"Reve!V19","v":0.13948521497939331},{"$f":"Reve!W19","v":0.13948521497939331},{"$f":"Reve!X19","v":0.13948521497939331},{"$f":"Reve!Y19","v":0.13948521497939331},{"$f":"Reve!Z19","v":0.13948521497939331},{"$f":"Reve!AA19","v":0},{"$f":"Reve!AB19","v":0},{"$f":"Reve!AC19","v":0},{"$f":"Reve!AD19","v":0},{"$f":"Reve!AE19","v":0},{"$f":"Reve!AF19","v":0},{"$f":"Reve!AG19","v":0},{"$f":"Reve!AH19","v":0},{"$f":"Reve!AI19","v":0},{"$f":"Reve!AJ19","v":0},{"$f":"Reve!AK19","v":0},{"$f":"Reve!AL19","v":0},{"$f":"Reve!AM19","v":0},{"$f":"Reve!AN19","v":0},{"$f":"Reve!AO19","v":0},{"$f":"Reve!AP19","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT152:$BC152,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE152:$BN152,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I151,I153:I154)","v":0},{"$f":"SUM(J151,J153:J154)","v":0.15761829292671445},{"$f":"SUM(K151,K153:K154)","v":0.15761829292671445},{"$f":"SUM(L151,L153:L154)","v":0.15761829292671445},{"$f":"SUM(M151,M153:M154)","v":0.15761829292671445},{"$f":"SUM(N151,N153:N154)","v":0.15761829292671445},{"$f":"SUM(O151,O153:O154)","v":0.15761829292671445},{"$f":"SUM(P151,P153:P154)","v":0.15761829292671445},0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0.15761829292671445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT153:$BC153,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE153:$BN153,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"Reve!G21","v":0},{"$f":"Reve!H21","v":1.8133077947321132E-2},{"$f":"Reve!I21","v":1.8133077947321132E-2},{"$f":"Reve!J21","v":1.8133077947321132E-2},{"$f":"Reve!K21","v":1.8133077947321132E-2},{"$f":"Reve!L21","v":1.8133077947321132E-2},{"$f":"Reve!M21","v":1.8133077947321132E-2},{"$f":"Reve!N21","v":1.8133077947321132E-2},{"$f":"Reve!O21","v":1.8133077947321132E-2},{"$f":"Reve!P21","v":1.8133077947321132E-2},{"$f":"Reve!Q21","v":1.8133077947321132E-2},{"$f":"Reve!R21","v":1.8133077947321132E-2},{"$f":"Reve!S21","v":1.8133077947321132E-2},{"$f":"Reve!T21","v":1.8133077947321132E-2},{"$f":"Reve!U21","v":1.8133077947321132E-2},{"$f":"Reve!V21","v":1.8133077947321132E-2},{"$f":"Reve!W21","v":1.8133077947321132E-2},{"$f":"Reve!X21","v":1.8133077947321132E-2},{"$f":"Reve!Y21","v":1.8133077947321132E-2},{"$f":"Reve!Z21","v":1.8133077947321132E-2},{"$f":"Reve!AA21","v":0},{"$f":"Reve!AB21","v":0},{"$f":"Reve!AC21","v":0},{"$f":"Reve!AD21","v":0},{"$f":"Reve!AE21","v":0},{"$f":"Reve!AF21","v":0},{"$f":"Reve!AG21","v":0},{"$f":"Reve!AH21","v":0},{"$f":"Reve!AI21","v":0},{"$f":"Reve!AJ21","v":0},{"$f":"Reve!AK21","v":0},{"$f":"Reve!AL21","v":0},{"$f":"Reve!AM21","v":0},{"$f":"Reve!AN21","v":0},{"$f":"Reve!AO21","v":0},{"$f":"Reve!AP21","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT154:$BC154,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE154:$BN154,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"Reve!G22","v":0},{"$f":"Reve!H22","v":0},{"$f":"Reve!I22","v":0},{"$f":"Reve!J22","v":0},{"$f":"Reve!K22","v":0},{"$f":"Reve!L22","v":0},{"$f":"Reve!M22","v":0},{"$f":"Reve!N22","v":0},{"$f":"Reve!O22","v":0},{"$f":"Reve!P22","v":0},{"$f":"Reve!Q22","v":0},{"$f":"Reve!R22","v":0},{"$f":"Reve!S22","v":0},{"$f":"Reve!T22","v":0},{"$f":"Reve!U22","v":0},{"$f":"Reve!V22","v":0},{"$f":"Reve!W22","v":0},{"$f":"Reve!X22","v":0},{"$f":"Reve!Y22","v":0},{"$f":"Reve!Z22","v":0},{"$f":"Reve!AA22","v":0},{"$f":"Reve!AB22","v":0},{"$f":"Reve!AC22","v":0},{"$f":"Reve!AD22","v":0},{"$f":"Reve!AE22","v":0},{"$f":"Reve!AF22","v":0},{"$f":"Reve!AG22","v":0},{"$f":"Reve!AH22","v":0},{"$f":"Reve!AI22","v":0},{"$f":"Reve!AJ22","v":0},{"$f":"Reve!AK22","v":0},{"$f":"Reve!AL22","v":0},{"$f":"Reve!AM22","v":0},{"$f":"Reve!AN22","v":0},{"$f":"Reve!AO22","v":0},{"$f":"Reve!AP22","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT155:$BC155,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total savings - without taxes and subsidies"},{"$f":"INDEX($BE155:$BN155,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I155:AR155)","v":432094.36977365019},null,null,{"$f":"I150*I151","v":0},{"$f":"J150*J151","v":22741.808935455265},22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,{"$f":"Q150*Q151","v":22741.808935455265},22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total savings - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT156:$BC156,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total savings - with taxes and subsidies"},{"$f":"INDEX($BE156:$BN156,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I156:AR156)","v":488266.63784422434},null,null,{"$f":"I150*I152","v":0},{"$f":"J150*J152","v":25698.244097064449},25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,{"$f":"Q150*Q152","v":25698.244097064449},25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total savings - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT158:$BC158,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operation and maintance fee (O&M)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation and maintance fee (O&M)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"Reve!D26","v":"[…]"},{"$f":"INDEX($BE160:$BN160,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I160:AR160)","v":0},null,null,{"$f":"Reve!G26","v":0},{"$f":"Reve!H26","v":0},{"$f":"Reve!I26","v":0},{"$f":"Reve!J26","v":0},{"$f":"Reve!K26","v":0},{"$f":"Reve!L26","v":0},{"$f":"Reve!M26","v":0},{"$f":"Reve!N26","v":0},{"$f":"Reve!O26","v":0},{"$f":"Reve!P26","v":0},{"$f":"Reve!Q26","v":0},{"$f":"Reve!R26","v":0},{"$f":"Reve!S26","v":0},{"$f":"Reve!T26","v":0},{"$f":"Reve!U26","v":0},{"$f":"Reve!V26","v":0},{"$f":"Reve!W26","v":0},{"$f":"Reve!X26","v":0},{"$f":"Reve!Y26","v":0},{"$f":"Reve!Z26","v":0},{"$f":"Reve!AA26","v":0},{"$f":"Reve!AB26","v":0},{"$f":"Reve!AC26","v":0},{"$f":"Reve!AD26","v":0},{"$f":"Reve!AE26","v":0},{"$f":"Reve!AF26","v":0},{"$f":"Reve!AG26","v":0},{"$f":"Reve!AH26","v":0},{"$f":"Reve!AI26","v":0},{"$f":"Reve!AJ26","v":0},{"$f":"Reve!AK26","v":0},{"$f":"Reve!AL26","v":0},{"$f":"Reve!AM26","v":0},{"$f":"Reve!AN26","v":0},{"$f":"Reve!AO26","v":0},{"$f":"Reve!AP26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"Reve!D27","v":"[…]"},{"$f":"INDEX($BE161:$BN161,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"Reve!G27","v":0},{"$f":"Reve!H27","v":0},{"$f":"Reve!I27","v":0},{"$f":"Reve!J27","v":0},{"$f":"Reve!K27","v":0},{"$f":"Reve!L27","v":0},{"$f":"Reve!M27","v":0},{"$f":"Reve!N27","v":0},{"$f":"Reve!O27","v":0},{"$f":"Reve!P27","v":0},{"$f":"Reve!Q27","v":0},{"$f":"Reve!R27","v":0},{"$f":"Reve!S27","v":0},{"$f":"Reve!T27","v":0},{"$f":"Reve!U27","v":0},{"$f":"Reve!V27","v":0},{"$f":"Reve!W27","v":0},{"$f":"Reve!X27","v":0},{"$f":"Reve!Y27","v":0},{"$f":"Reve!Z27","v":0},{"$f":"Reve!AA27","v":0},{"$f":"Reve!AB27","v":0},{"$f":"Reve!AC27","v":0},{"$f":"Reve!AD27","v":0},{"$f":"Reve!AE27","v":0},{"$f":"Reve!AF27","v":0},{"$f":"Reve!AG27","v":0},{"$f":"Reve!AH27","v":0},{"$f":"Reve!AI27","v":0},{"$f":"Reve!AJ27","v":0},{"$f":"Reve!AK27","v":0},{"$f":"Reve!AL27","v":0},{"$f":"Reve!AM27","v":0},{"$f":"Reve!AN27","v":0},{"$f":"Reve!AO27","v":0},{"$f":"Reve!AP27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"Reve!D28","v":"[…]"},{"$f":"INDEX($BE162:$BN162,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"Reve!G28","v":0},{"$f":"Reve!H28","v":0},{"$f":"Reve!I28","v":0},{"$f":"Reve!J28","v":0},{"$f":"Reve!K28","v":0},{"$f":"Reve!L28","v":0},{"$f":"Reve!M28","v":0},{"$f":"Reve!N28","v":0},{"$f":"Reve!O28","v":0},{"$f":"Reve!P28","v":0},{"$f":"Reve!Q28","v":0},{"$f":"Reve!R28","v":0},{"$f":"Reve!S28","v":0},{"$f":"Reve!T28","v":0},{"$f":"Reve!U28","v":0},{"$f":"Reve!V28","v":0},{"$f":"Reve!W28","v":0},{"$f":"Reve!X28","v":0},{"$f":"Reve!Y28","v":0},{"$f":"Reve!Z28","v":0},{"$f":"Reve!AA28","v":0},{"$f":"Reve!AB28","v":0},{"$f":"Reve!AC28","v":0},{"$f":"Reve!AD28","v":0},{"$f":"Reve!AE28","v":0},{"$f":"Reve!AF28","v":0},{"$f":"Reve!AG28","v":0},{"$f":"Reve!AH28","v":0},{"$f":"Reve!AI28","v":0},{"$f":"Reve!AJ28","v":0},{"$f":"Reve!AK28","v":0},{"$f":"Reve!AL28","v":0},{"$f":"Reve!AM28","v":0},{"$f":"Reve!AN28","v":0},{"$f":"Reve!AO28","v":0},{"$f":"Reve!AP28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"Reve!D29","v":"[…]"},{"$f":"INDEX($BE163:$BN163,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"Reve!G29","v":0},{"$f":"Reve!H29","v":0},{"$f":"Reve!I29","v":0},{"$f":"Reve!J29","v":0},{"$f":"Reve!K29","v":0},{"$f":"Reve!L29","v":0},{"$f":"Reve!M29","v":0},{"$f":"Reve!N29","v":0},{"$f":"Reve!O29","v":0},{"$f":"Reve!P29","v":0},{"$f":"Reve!Q29","v":0},{"$f":"Reve!R29","v":0},{"$f":"Reve!S29","v":0},{"$f":"Reve!T29","v":0},{"$f":"Reve!U29","v":0},{"$f":"Reve!V29","v":0},{"$f":"Reve!W29","v":0},{"$f":"Reve!X29","v":0},{"$f":"Reve!Y29","v":0},{"$f":"Reve!Z29","v":0},{"$f":"Reve!AA29","v":0},{"$f":"Reve!AB29","v":0},{"$f":"Reve!AC29","v":0},{"$f":"Reve!AD29","v":0},{"$f":"Reve!AE29","v":0},{"$f":"Reve!AF29","v":0},{"$f":"Reve!AG29","v":0},{"$f":"Reve!AH29","v":0},{"$f":"Reve!AI29","v":0},{"$f":"Reve!AJ29","v":0},{"$f":"Reve!AK29","v":0},{"$f":"Reve!AL29","v":0},{"$f":"Reve!AM29","v":0},{"$f":"Reve!AN29","v":0},{"$f":"Reve!AO29","v":0},{"$f":"Reve!AP29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"Reve!D30","v":"[…]"},{"$f":"INDEX($BE164:$BN164,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"Reve!G30","v":0},{"$f":"Reve!H30","v":0},{"$f":"Reve!I30","v":0},{"$f":"Reve!J30","v":0},{"$f":"Reve!K30","v":0},{"$f":"Reve!L30","v":0},{"$f":"Reve!M30","v":0},{"$f":"Reve!N30","v":0},{"$f":"Reve!O30","v":0},{"$f":"Reve!P30","v":0},{"$f":"Reve!Q30","v":0},{"$f":"Reve!R30","v":0},{"$f":"Reve!S30","v":0},{"$f":"Reve!T30","v":0},{"$f":"Reve!U30","v":0},{"$f":"Reve!V30","v":0},{"$f":"Reve!W30","v":0},{"$f":"Reve!X30","v":0},{"$f":"Reve!Y30","v":0},{"$f":"Reve!Z30","v":0},{"$f":"Reve!AA30","v":0},{"$f":"Reve!AB30","v":0},{"$f":"Reve!AC30","v":0},{"$f":"Reve!AD30","v":0},{"$f":"Reve!AE30","v":0},{"$f":"Reve!AF30","v":0},{"$f":"Reve!AG30","v":0},{"$f":"Reve!AH30","v":0},{"$f":"Reve!AI30","v":0},{"$f":"Reve!AJ30","v":0},{"$f":"Reve!AK30","v":0},{"$f":"Reve!AL30","v":0},{"$f":"Reve!AM30","v":0},{"$f":"Reve!AN30","v":0},{"$f":"Reve!AO30","v":0},{"$f":"Reve!AP30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT165:$BC165,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues"},{"$f":"INDEX($BE165:$BN165,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},{"$f":"SUM(K160:K164)","v":0},{"$f":"SUM(L160:L164)","v":0},{"$f":"SUM(M160:M164)","v":0},{"$f":"SUM(N160:N164)","v":0},{"$f":"SUM(O160:O164)","v":0},{"$f":"SUM(P160:P164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT166:$BC166,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT"},{"$f":"INDEX($BE166:$BN166,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I166:AR166)","v":0},null,null,{"$f":"Reve!G32","v":0},{"$f":"Reve!H32","v":0},{"$f":"Reve!I32","v":0},{"$f":"Reve!J32","v":0},{"$f":"Reve!K32","v":0},{"$f":"Reve!L32","v":0},{"$f":"Reve!M32","v":0},{"$f":"Reve!N32","v":0},{"$f":"Reve!O32","v":0},{"$f":"Reve!P32","v":0},{"$f":"Reve!Q32","v":0},{"$f":"Reve!R32","v":0},{"$f":"Reve!S32","v":0},{"$f":"Reve!T32","v":0},{"$f":"Reve!U32","v":0},{"$f":"Reve!V32","v":0},{"$f":"Reve!W32","v":0},{"$f":"Reve!X32","v":0},{"$f":"Reve!Y32","v":0},{"$f":"Reve!Z32","v":0},{"$f":"Reve!AA32","v":0},{"$f":"Reve!AB32","v":0},{"$f":"Reve!AC32","v":0},{"$f":"Reve!AD32","v":0},{"$f":"Reve!AE32","v":0},{"$f":"Reve!AF32","v":0},{"$f":"Reve!AG32","v":0},{"$f":"Reve!AH32","v":0},{"$f":"Reve!AI32","v":0},{"$f":"Reve!AJ32","v":0},{"$f":"Reve!AK32","v":0},{"$f":"Reve!AL32","v":0},{"$f":"Reve!AM32","v":0},{"$f":"Reve!AN32","v":0},{"$f":"Reve!AO32","v":0},{"$f":"Reve!AP32","v":0},null,"VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT167:$BC167,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues incl. VAT"},{"$f":"INDEX($BE167:$BN167,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT169:$BC169,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"Reve!D37","v":"[…]"},{"$f":"INDEX($BE171:$BN171,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I171:AR171)","v":0},null,null,{"$f":"Reve!G37","v":0},{"$f":"Reve!H37","v":0},{"$f":"Reve!I37","v":0},{"$f":"Reve!J37","v":0},{"$f":"Reve!K37","v":0},{"$f":"Reve!L37","v":0},{"$f":"Reve!M37","v":0},{"$f":"Reve!N37","v":0},{"$f":"Reve!O37","v":0},{"$f":"Reve!P37","v":0},{"$f":"Reve!Q37","v":0},{"$f":"Reve!R37","v":0},{"$f":"Reve!S37","v":0},{"$f":"Reve!T37","v":0},{"$f":"Reve!U37","v":0},{"$f":"Reve!V37","v":0},{"$f":"Reve!W37","v":0},{"$f":"Reve!X37","v":0},{"$f":"Reve!Y37","v":0},{"$f":"Reve!Z37","v":0},{"$f":"Reve!AA37","v":0},{"$f":"Reve!AB37","v":0},{"$f":"Reve!AC37","v":0},{"$f":"Reve!AD37","v":0},{"$f":"Reve!AE37","v":0},{"$f":"Reve!AF37","v":0},{"$f":"Reve!AG37","v":0},{"$f":"Reve!AH37","v":0},{"$f":"Reve!AI37","v":0},{"$f":"Reve!AJ37","v":0},{"$f":"Reve!AK37","v":0},{"$f":"Reve!AL37","v":0},{"$f":"Reve!AM37","v":0},{"$f":"Reve!AN37","v":0},{"$f":"Reve!AO37","v":0},{"$f":"Reve!AP37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"Reve!D38","v":"[…]"},{"$f":"INDEX($BE172:$BN172,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"Reve!G38","v":0},{"$f":"Reve!H38","v":0},{"$f":"Reve!I38","v":0},{"$f":"Reve!J38","v":0},{"$f":"Reve!K38","v":0},{"$f":"Reve!L38","v":0},{"$f":"Reve!M38","v":0},{"$f":"Reve!N38","v":0},{"$f":"Reve!O38","v":0},{"$f":"Reve!P38","v":0},{"$f":"Reve!Q38","v":0},{"$f":"Reve!R38","v":0},{"$f":"Reve!S38","v":0},{"$f":"Reve!T38","v":0},{"$f":"Reve!U38","v":0},{"$f":"Reve!V38","v":0},{"$f":"Reve!W38","v":0},{"$f":"Reve!X38","v":0},{"$f":"Reve!Y38","v":0},{"$f":"Reve!Z38","v":0},{"$f":"Reve!AA38","v":0},{"$f":"Reve!AB38","v":0},{"$f":"Reve!AC38","v":0},{"$f":"Reve!AD38","v":0},{"$f":"Reve!AE38","v":0},{"$f":"Reve!AF38","v":0},{"$f":"Reve!AG38","v":0},{"$f":"Reve!AH38","v":0},{"$f":"Reve!AI38","v":0},{"$f":"Reve!AJ38","v":0},{"$f":"Reve!AK38","v":0},{"$f":"Reve!AL38","v":0},{"$f":"Reve!AM38","v":0},{"$f":"Reve!AN38","v":0},{"$f":"Reve!AO38","v":0},{"$f":"Reve!AP38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"Reve!D39","v":"[…]"},{"$f":"INDEX($BE173:$BN173,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"Reve!G39","v":0},{"$f":"Reve!H39","v":0},{"$f":"Reve!I39","v":0},{"$f":"Reve!J39","v":0},{"$f":"Reve!K39","v":0},{"$f":"Reve!L39","v":0},{"$f":"Reve!M39","v":0},{"$f":"Reve!N39","v":0},{"$f":"Reve!O39","v":0},{"$f":"Reve!P39","v":0},{"$f":"Reve!Q39","v":0},{"$f":"Reve!R39","v":0},{"$f":"Reve!S39","v":0},{"$f":"Reve!T39","v":0},{"$f":"Reve!U39","v":0},{"$f":"Reve!V39","v":0},{"$f":"Reve!W39","v":0},{"$f":"Reve!X39","v":0},{"$f":"Reve!Y39","v":0},{"$f":"Reve!Z39","v":0},{"$f":"Reve!AA39","v":0},{"$f":"Reve!AB39","v":0},{"$f":"Reve!AC39","v":0},{"$f":"Reve!AD39","v":0},{"$f":"Reve!AE39","v":0},{"$f":"Reve!AF39","v":0},{"$f":"Reve!AG39","v":0},{"$f":"Reve!AH39","v":0},{"$f":"Reve!AI39","v":0},{"$f":"Reve!AJ39","v":0},{"$f":"Reve!AK39","v":0},{"$f":"Reve!AL39","v":0},{"$f":"Reve!AM39","v":0},{"$f":"Reve!AN39","v":0},{"$f":"Reve!AO39","v":0},{"$f":"Reve!AP39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"Reve!D40","v":"[…]"},{"$f":"INDEX($BE174:$BN174,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"Reve!G40","v":0},{"$f":"Reve!H40","v":0},{"$f":"Reve!I40","v":0},{"$f":"Reve!J40","v":0},{"$f":"Reve!K40","v":0},{"$f":"Reve!L40","v":0},{"$f":"Reve!M40","v":0},{"$f":"Reve!N40","v":0},{"$f":"Reve!O40","v":0},{"$f":"Reve!P40","v":0},{"$f":"Reve!Q40","v":0},{"$f":"Reve!R40","v":0},{"$f":"Reve!S40","v":0},{"$f":"Reve!T40","v":0},{"$f":"Reve!U40","v":0},{"$f":"Reve!V40","v":0},{"$f":"Reve!W40","v":0},{"$f":"Reve!X40","v":0},{"$f":"Reve!Y40","v":0},{"$f":"Reve!Z40","v":0},{"$f":"Reve!AA40","v":0},{"$f":"Reve!AB40","v":0},{"$f":"Reve!AC40","v":0},{"$f":"Reve!AD40","v":0},{"$f":"Reve!AE40","v":0},{"$f":"Reve!AF40","v":0},{"$f":"Reve!AG40","v":0},{"$f":"Reve!AH40","v":0},{"$f":"Reve!AI40","v":0},{"$f":"Reve!AJ40","v":0},{"$f":"Reve!AK40","v":0},{"$f":"Reve!AL40","v":0},{"$f":"Reve!AM40","v":0},{"$f":"Reve!AN40","v":0},{"$f":"Reve!AO40","v":0},{"$f":"Reve!AP40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"Reve!D41","v":"[…]"},{"$f":"INDEX($BE175:$BN175,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"Reve!G41","v":0},{"$f":"Reve!H41","v":0},{"$f":"Reve!I41","v":0},{"$f":"Reve!J41","v":0},{"$f":"Reve!K41","v":0},{"$f":"Reve!L41","v":0},{"$f":"Reve!M41","v":0},{"$f":"Reve!N41","v":0},{"$f":"Reve!O41","v":0},{"$f":"Reve!P41","v":0},{"$f":"Reve!Q41","v":0},{"$f":"Reve!R41","v":0},{"$f":"Reve!S41","v":0},{"$f":"Reve!T41","v":0},{"$f":"Reve!U41","v":0},{"$f":"Reve!V41","v":0},{"$f":"Reve!W41","v":0},{"$f":"Reve!X41","v":0},{"$f":"Reve!Y41","v":0},{"$f":"Reve!Z41","v":0},{"$f":"Reve!AA41","v":0},{"$f":"Reve!AB41","v":0},{"$f":"Reve!AC41","v":0},{"$f":"Reve!AD41","v":0},{"$f":"Reve!AE41","v":0},{"$f":"Reve!AF41","v":0},{"$f":"Reve!AG41","v":0},{"$f":"Reve!AH41","v":0},{"$f":"Reve!AI41","v":0},{"$f":"Reve!AJ41","v":0},{"$f":"Reve!AK41","v":0},{"$f":"Reve!AL41","v":0},{"$f":"Reve!AM41","v":0},{"$f":"Reve!AN41","v":0},{"$f":"Reve!AO41","v":0},{"$f":"Reve!AP41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT176:$BC176,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues"},{"$f":"INDEX($BE176:$BN176,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"SUM(I171:I175)","v":0},{"$f":"SUM(J171:J175)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q171:Q175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT177:$BC177,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT"},{"$f":"INDEX($BE177:$BN177,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I177:AR177)","v":0},null,null,{"$f":"Reve!G43","v":0},{"$f":"Reve!H43","v":0},{"$f":"Reve!I43","v":0},{"$f":"Reve!J43","v":0},{"$f":"Reve!K43","v":0},{"$f":"Reve!L43","v":0},{"$f":"Reve!M43","v":0},{"$f":"Reve!N43","v":0},{"$f":"Reve!O43","v":0},{"$f":"Reve!P43","v":0},{"$f":"Reve!Q43","v":0},{"$f":"Reve!R43","v":0},{"$f":"Reve!S43","v":0},{"$f":"Reve!T43","v":0},{"$f":"Reve!U43","v":0},{"$f":"Reve!V43","v":0},{"$f":"Reve!W43","v":0},{"$f":"Reve!X43","v":0},{"$f":"Reve!Y43","v":0},{"$f":"Reve!Z43","v":0},{"$f":"Reve!AA43","v":0},{"$f":"Reve!AB43","v":0},{"$f":"Reve!AC43","v":0},{"$f":"Reve!AD43","v":0},{"$f":"Reve!AE43","v":0},{"$f":"Reve!AF43","v":0},{"$f":"Reve!AG43","v":0},{"$f":"Reve!AH43","v":0},{"$f":"Reve!AI43","v":0},{"$f":"Reve!AJ43","v":0},{"$f":"Reve!AK43","v":0},{"$f":"Reve!AL43","v":0},{"$f":"Reve!AM43","v":0},{"$f":"Reve!AN43","v":0},{"$f":"Reve!AO43","v":0},{"$f":"Reve!AP43","v":0},null,"VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT178:$BC178,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues incl. VAT"},{"$f":"INDEX($BE178:$BN178,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I178:AR178)","v":0},null,null,{"$f":"SUM(I176:I177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT180:$BC180,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT182:$BC182,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy sold to grid / consumer"},{"$f":"INDEX($BE182:$BN182,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I182:AR182)","v":2.6502190846084725E-2},null,null,{"$f":"I145","v":0},{"$f":"J145","v":1.3948521497939331E-3},1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,1.3948521497939331E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy sold to grid / consumer","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT183:$BC183,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy produced for own needs"},{"$f":"INDEX($BE183:$BN183,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},432094.36977365019,null,null,{"$f":"I155","v":0},{"$f":"J155","v":22741.808935455265},22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,22741.808935455265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy produced for own needs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT184:$BC184,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operation and maintance fee (O&M)"},{"$f":"INDEX($BE184:$BN184,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I165","v":0},{"$f":"J165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Operation and maintance fee (O&M)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT185:$BC185,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},{"$f":"INDEX($BE185:$BN185,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I176","v":0},{"$f":"J176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT186:$BC186,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues / savings"},{"$f":"INDEX($BE186:$BN186,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},432094.3962758407,null,null,{"$f":"SUM(I182:I185)","v":0},{"$f":"SUM(J182:J185)","v":22741.810330307413},22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,22741.810330307413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues / savings","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT188:$BC188,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy sold to grid / consumer"},{"$f":"INDEX($BE188:$BN188,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I188:AR188)","v":2.9947475656075747E-2},null,null,{"$f":"I146","v":0},{"$f":"J146","v":1.5761829292671445E-3},1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,1.5761829292671445E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy sold to grid / consumer","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT189:$BC189,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy produced for own needs"},{"$f":"INDEX($BE189:$BN189,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},488266.63784422434,null,null,{"$f":"I156","v":0},{"$f":"J156","v":25698.244097064449},25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,25698.244097064449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy produced for own needs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT190:$BC190,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operation and maintance fee (O&M)"},{"$f":"INDEX($BE190:$BN190,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I167","v":0},{"$f":"J167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Operation and maintance fee (O&M)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT191:$BC191,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},{"$f":"INDEX($BE191:$BN191,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I178","v":0},{"$f":"J178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT192:$BC192,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues / savings incl. VAT"},{"$f":"INDEX($BE192:$BN192,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},488266.66779170022,null,null,{"$f":"SUM(I188:I191)","v":0},{"$f":"SUM(J188:J191)","v":25698.24567324738},25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total revenues / savings incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT194:$BC194,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating costs - current costs before energy renovation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs - current costs before energy renovation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT196:$BC196,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy consumption - by energy carrier"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy consumption - by energy carrier","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT198:$BC198,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Electricity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT199:$BC199,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE199:$BN199,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I199:AR199)","v":22362639},null,null,{"$f":"OPEX!G11","v":0},{"$f":"OPEX!H11","v":1176981},{"$f":"OPEX!I11","v":1176981},{"$f":"OPEX!J11","v":1176981},{"$f":"OPEX!K11","v":1176981},{"$f":"OPEX!L11","v":1176981},{"$f":"OPEX!M11","v":1176981},{"$f":"OPEX!N11","v":1176981},{"$f":"OPEX!O11","v":1176981},{"$f":"OPEX!P11","v":1176981},{"$f":"OPEX!Q11","v":1176981},{"$f":"OPEX!R11","v":1176981},{"$f":"OPEX!S11","v":1176981},{"$f":"OPEX!T11","v":1176981},{"$f":"OPEX!U11","v":1176981},{"$f":"OPEX!V11","v":1176981},{"$f":"OPEX!W11","v":1176981},{"$f":"OPEX!X11","v":1176981},{"$f":"OPEX!Y11","v":1176981},{"$f":"OPEX!Z11","v":1176981},{"$f":"OPEX!AA11","v":0},{"$f":"OPEX!AB11","v":0},{"$f":"OPEX!AC11","v":0},{"$f":"OPEX!AD11","v":0},{"$f":"OPEX!AE11","v":0},{"$f":"OPEX!AF11","v":0},{"$f":"OPEX!AG11","v":0},{"$f":"OPEX!AH11","v":0},{"$f":"OPEX!AI11","v":0},{"$f":"OPEX!AJ11","v":0},{"$f":"OPEX!AK11","v":0},{"$f":"OPEX!AL11","v":0},{"$f":"OPEX!AM11","v":0},{"$f":"OPEX!AN11","v":0},{"$f":"OPEX!AO11","v":0},{"$f":"OPEX!AP11","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT200:$BC200,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE200:$BN200,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G12","v":0},{"$f":"OPEX!H12","v":0.5},{"$f":"OPEX!I12","v":0.5},{"$f":"OPEX!J12","v":0.5},{"$f":"OPEX!K12","v":0.5},{"$f":"OPEX!L12","v":0.5},{"$f":"OPEX!M12","v":0.5},{"$f":"OPEX!N12","v":0.5},{"$f":"OPEX!O12","v":0.5},{"$f":"OPEX!P12","v":0.5},{"$f":"OPEX!Q12","v":0.5},{"$f":"OPEX!R12","v":0.5},{"$f":"OPEX!S12","v":0.5},{"$f":"OPEX!T12","v":0.5},{"$f":"OPEX!U12","v":0.5},{"$f":"OPEX!V12","v":0.5},{"$f":"OPEX!W12","v":0.5},{"$f":"OPEX!X12","v":0.5},{"$f":"OPEX!Y12","v":0.5},{"$f":"OPEX!Z12","v":0.5},{"$f":"OPEX!AA12","v":0},{"$f":"OPEX!AB12","v":0},{"$f":"OPEX!AC12","v":0},{"$f":"OPEX!AD12","v":0},{"$f":"OPEX!AE12","v":0},{"$f":"OPEX!AF12","v":0},{"$f":"OPEX!AG12","v":0},{"$f":"OPEX!AH12","v":0},{"$f":"OPEX!AI12","v":0},{"$f":"OPEX!AJ12","v":0},{"$f":"OPEX!AK12","v":0},{"$f":"OPEX!AL12","v":0},{"$f":"OPEX!AM12","v":0},{"$f":"OPEX!AN12","v":0},{"$f":"OPEX!AO12","v":0},{"$f":"OPEX!AP12","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT201:$BC201,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE201:$BN201,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I200,I202:I203)","v":0},{"$f":"SUM(J200,J202:J203)","v":0.61499999999999999},{"$f":"SUM(K200,K202:K203)","v":0.61499999999999999},{"$f":"SUM(L200,L202:L203)","v":0.61499999999999999},{"$f":"SUM(M200,M202:M203)","v":0.61499999999999999},{"$f":"SUM(N200,N202:N203)","v":0.61499999999999999},{"$f":"SUM(O200,O202:O203)","v":0.61499999999999999},{"$f":"SUM(P200,P202:P203)","v":0.61499999999999999},0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT202:$BC202,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE202:$BN202,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G14","v":0},{"$f":"OPEX!H14","v":0.115},{"$f":"OPEX!I14","v":0.115},{"$f":"OPEX!J14","v":0.115},{"$f":"OPEX!K14","v":0.115},{"$f":"OPEX!L14","v":0.115},{"$f":"OPEX!M14","v":0.115},{"$f":"OPEX!N14","v":0.115},{"$f":"OPEX!O14","v":0.115},{"$f":"OPEX!P14","v":0.115},{"$f":"OPEX!Q14","v":0.115},{"$f":"OPEX!R14","v":0.115},{"$f":"OPEX!S14","v":0.115},{"$f":"OPEX!T14","v":0.115},{"$f":"OPEX!U14","v":0.115},{"$f":"OPEX!V14","v":0.115},{"$f":"OPEX!W14","v":0.115},{"$f":"OPEX!X14","v":0.115},{"$f":"OPEX!Y14","v":0.115},{"$f":"OPEX!Z14","v":0.115},{"$f":"OPEX!AA14","v":0},{"$f":"OPEX!AB14","v":0},{"$f":"OPEX!AC14","v":0},{"$f":"OPEX!AD14","v":0},{"$f":"OPEX!AE14","v":0},{"$f":"OPEX!AF14","v":0},{"$f":"OPEX!AG14","v":0},{"$f":"OPEX!AH14","v":0},{"$f":"OPEX!AI14","v":0},{"$f":"OPEX!AJ14","v":0},{"$f":"OPEX!AK14","v":0},{"$f":"OPEX!AL14","v":0},{"$f":"OPEX!AM14","v":0},{"$f":"OPEX!AN14","v":0},{"$f":"OPEX!AO14","v":0},{"$f":"OPEX!AP14","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT203:$BC203,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE203:$BN203,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G15","v":0},{"$f":"OPEX!H15","v":0},{"$f":"OPEX!I15","v":0},{"$f":"OPEX!J15","v":0},{"$f":"OPEX!K15","v":0},{"$f":"OPEX!L15","v":0},{"$f":"OPEX!M15","v":0},{"$f":"OPEX!N15","v":0},{"$f":"OPEX!O15","v":0},{"$f":"OPEX!P15","v":0},{"$f":"OPEX!Q15","v":0},{"$f":"OPEX!R15","v":0},{"$f":"OPEX!S15","v":0},{"$f":"OPEX!T15","v":0},{"$f":"OPEX!U15","v":0},{"$f":"OPEX!V15","v":0},{"$f":"OPEX!W15","v":0},{"$f":"OPEX!X15","v":0},{"$f":"OPEX!Y15","v":0},{"$f":"OPEX!Z15","v":0},{"$f":"OPEX!AA15","v":0},{"$f":"OPEX!AB15","v":0},{"$f":"OPEX!AC15","v":0},{"$f":"OPEX!AD15","v":0},{"$f":"OPEX!AE15","v":0},{"$f":"OPEX!AF15","v":0},{"$f":"OPEX!AG15","v":0},{"$f":"OPEX!AH15","v":0},{"$f":"OPEX!AI15","v":0},{"$f":"OPEX!AJ15","v":0},{"$f":"OPEX!AK15","v":0},{"$f":"OPEX!AL15","v":0},{"$f":"OPEX!AM15","v":0},{"$f":"OPEX!AN15","v":0},{"$f":"OPEX!AO15","v":0},{"$f":"OPEX!AP15","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT204:$BC204,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE204:$BN204,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I204:AR204)","v":11181319.5},null,null,{"$f":"I199*I200","v":0},{"$f":"J199*J200","v":588490.5},588490.5,588490.5,588490.5,588490.5,588490.5,588490.5,{"$f":"Q199*Q200","v":588490.5},588490.5,588490.5,588490.5,588490.5,588490.5,588490.5,588490.5,588490.5,588490.5,588490.5,588490.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT205:$BC205,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE205:$BN205,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I205:AR205)","v":13753022.984999994},null,null,{"$f":"I199*I201","v":0},{"$f":"J199*J201","v":723843.31499999994},723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,{"$f":"Q199*Q201","v":723843.31499999994},723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,723843.31499999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT207:$BC207,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Gas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT208:$BC208,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE208:$BN208,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I208:AR208)","v":0},null,null,{"$f":"OPEX!G17","v":0},{"$f":"OPEX!H17","v":0},{"$f":"OPEX!I17","v":0},{"$f":"OPEX!J17","v":0},{"$f":"OPEX!K17","v":0},{"$f":"OPEX!L17","v":0},{"$f":"OPEX!M17","v":0},{"$f":"OPEX!N17","v":0},{"$f":"OPEX!O17","v":0},{"$f":"OPEX!P17","v":0},{"$f":"OPEX!Q17","v":0},{"$f":"OPEX!R17","v":0},{"$f":"OPEX!S17","v":0},{"$f":"OPEX!T17","v":0},{"$f":"OPEX!U17","v":0},{"$f":"OPEX!V17","v":0},{"$f":"OPEX!W17","v":0},{"$f":"OPEX!X17","v":0},{"$f":"OPEX!Y17","v":0},{"$f":"OPEX!Z17","v":0},{"$f":"OPEX!AA17","v":0},{"$f":"OPEX!AB17","v":0},{"$f":"OPEX!AC17","v":0},{"$f":"OPEX!AD17","v":0},{"$f":"OPEX!AE17","v":0},{"$f":"OPEX!AF17","v":0},{"$f":"OPEX!AG17","v":0},{"$f":"OPEX!AH17","v":0},{"$f":"OPEX!AI17","v":0},{"$f":"OPEX!AJ17","v":0},{"$f":"OPEX!AK17","v":0},{"$f":"OPEX!AL17","v":0},{"$f":"OPEX!AM17","v":0},{"$f":"OPEX!AN17","v":0},{"$f":"OPEX!AO17","v":0},{"$f":"OPEX!AP17","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT209:$BC209,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE209:$BN209,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G18","v":0},{"$f":"OPEX!H18","v":3.7631490999304504E-2},{"$f":"OPEX!I18","v":3.7631490999304504E-2},{"$f":"OPEX!J18","v":3.7631490999304504E-2},{"$f":"OPEX!K18","v":3.7631490999304504E-2},{"$f":"OPEX!L18","v":3.7631490999304504E-2},{"$f":"OPEX!M18","v":3.7631490999304504E-2},{"$f":"OPEX!N18","v":3.7631490999304504E-2},{"$f":"OPEX!O18","v":3.7631490999304504E-2},{"$f":"OPEX!P18","v":3.7631490999304504E-2},{"$f":"OPEX!Q18","v":3.7631490999304504E-2},{"$f":"OPEX!R18","v":3.7631490999304504E-2},{"$f":"OPEX!S18","v":3.7631490999304504E-2},{"$f":"OPEX!T18","v":3.7631490999304504E-2},{"$f":"OPEX!U18","v":3.7631490999304504E-2},{"$f":"OPEX!V18","v":3.7631490999304504E-2},{"$f":"OPEX!W18","v":3.7631490999304504E-2},{"$f":"OPEX!X18","v":3.7631490999304504E-2},{"$f":"OPEX!Y18","v":3.7631490999304504E-2},{"$f":"OPEX!Z18","v":3.7631490999304504E-2},{"$f":"OPEX!AA18","v":0},{"$f":"OPEX!AB18","v":0},{"$f":"OPEX!AC18","v":0},{"$f":"OPEX!AD18","v":0},{"$f":"OPEX!AE18","v":0},{"$f":"OPEX!AF18","v":0},{"$f":"OPEX!AG18","v":0},{"$f":"OPEX!AH18","v":0},{"$f":"OPEX!AI18","v":0},{"$f":"OPEX!AJ18","v":0},{"$f":"OPEX!AK18","v":0},{"$f":"OPEX!AL18","v":0},{"$f":"OPEX!AM18","v":0},{"$f":"OPEX!AN18","v":0},{"$f":"OPEX!AO18","v":0},{"$f":"OPEX!AP18","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT210:$BC210,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE210:$BN210,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I209,I211:I212)","v":0},{"$f":"SUM(J209,J211:J212)","v":4.6286733929144543E-2},{"$f":"SUM(K209,K211:K212)","v":4.6286733929144543E-2},{"$f":"SUM(L209,L211:L212)","v":4.6286733929144543E-2},{"$f":"SUM(M209,M211:M212)","v":4.6286733929144543E-2},{"$f":"SUM(N209,N211:N212)","v":4.6286733929144543E-2},{"$f":"SUM(O209,O211:O212)","v":4.6286733929144543E-2},{"$f":"SUM(P209,P211:P212)","v":4.6286733929144543E-2},4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT211:$BC211,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE211:$BN211,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G20","v":0},{"$f":"OPEX!H20","v":8.6552429298400371E-3},{"$f":"OPEX!I20","v":8.6552429298400371E-3},{"$f":"OPEX!J20","v":8.6552429298400371E-3},{"$f":"OPEX!K20","v":8.6552429298400371E-3},{"$f":"OPEX!L20","v":8.6552429298400371E-3},{"$f":"OPEX!M20","v":8.6552429298400371E-3},{"$f":"OPEX!N20","v":8.6552429298400371E-3},{"$f":"OPEX!O20","v":8.6552429298400371E-3},{"$f":"OPEX!P20","v":8.6552429298400371E-3},{"$f":"OPEX!Q20","v":8.6552429298400371E-3},{"$f":"OPEX!R20","v":8.6552429298400371E-3},{"$f":"OPEX!S20","v":8.6552429298400371E-3},{"$f":"OPEX!T20","v":8.6552429298400371E-3},{"$f":"OPEX!U20","v":8.6552429298400371E-3},{"$f":"OPEX!V20","v":8.6552429298400371E-3},{"$f":"OPEX!W20","v":8.6552429298400371E-3},{"$f":"OPEX!X20","v":8.6552429298400371E-3},{"$f":"OPEX!Y20","v":8.6552429298400371E-3},{"$f":"OPEX!Z20","v":8.6552429298400371E-3},{"$f":"OPEX!AA20","v":0},{"$f":"OPEX!AB20","v":0},{"$f":"OPEX!AC20","v":0},{"$f":"OPEX!AD20","v":0},{"$f":"OPEX!AE20","v":0},{"$f":"OPEX!AF20","v":0},{"$f":"OPEX!AG20","v":0},{"$f":"OPEX!AH20","v":0},{"$f":"OPEX!AI20","v":0},{"$f":"OPEX!AJ20","v":0},{"$f":"OPEX!AK20","v":0},{"$f":"OPEX!AL20","v":0},{"$f":"OPEX!AM20","v":0},{"$f":"OPEX!AN20","v":0},{"$f":"OPEX!AO20","v":0},{"$f":"OPEX!AP20","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT212:$BC212,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE212:$BN212,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G21","v":0},{"$f":"OPEX!H21","v":0},{"$f":"OPEX!I21","v":0},{"$f":"OPEX!J21","v":0},{"$f":"OPEX!K21","v":0},{"$f":"OPEX!L21","v":0},{"$f":"OPEX!M21","v":0},{"$f":"OPEX!N21","v":0},{"$f":"OPEX!O21","v":0},{"$f":"OPEX!P21","v":0},{"$f":"OPEX!Q21","v":0},{"$f":"OPEX!R21","v":0},{"$f":"OPEX!S21","v":0},{"$f":"OPEX!T21","v":0},{"$f":"OPEX!U21","v":0},{"$f":"OPEX!V21","v":0},{"$f":"OPEX!W21","v":0},{"$f":"OPEX!X21","v":0},{"$f":"OPEX!Y21","v":0},{"$f":"OPEX!Z21","v":0},{"$f":"OPEX!AA21","v":0},{"$f":"OPEX!AB21","v":0},{"$f":"OPEX!AC21","v":0},{"$f":"OPEX!AD21","v":0},{"$f":"OPEX!AE21","v":0},{"$f":"OPEX!AF21","v":0},{"$f":"OPEX!AG21","v":0},{"$f":"OPEX!AH21","v":0},{"$f":"OPEX!AI21","v":0},{"$f":"OPEX!AJ21","v":0},{"$f":"OPEX!AK21","v":0},{"$f":"OPEX!AL21","v":0},{"$f":"OPEX!AM21","v":0},{"$f":"OPEX!AN21","v":0},{"$f":"OPEX!AO21","v":0},{"$f":"OPEX!AP21","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT213:$BC213,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE213:$BN213,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I213:AR213)","v":0},null,null,{"$f":"I208*I209","v":0},{"$f":"J208*J209","v":0},0,0,0,0,0,0,{"$f":"Q208*Q209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT214:$BC214,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE214:$BN214,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I214:AR214)","v":0},null,null,{"$f":"I208*I210","v":0},{"$f":"J208*J210","v":0},0,0,0,0,0,0,{"$f":"Q208*Q210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT216:$BC216,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Fuel oil "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel oil ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT217:$BC217,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE217:$BN217,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I217:AR217)","v":0},null,null,{"$f":"OPEX!G23","v":0},{"$f":"OPEX!H23","v":0},{"$f":"OPEX!I23","v":0},{"$f":"OPEX!J23","v":0},{"$f":"OPEX!K23","v":0},{"$f":"OPEX!L23","v":0},{"$f":"OPEX!M23","v":0},{"$f":"OPEX!N23","v":0},{"$f":"OPEX!O23","v":0},{"$f":"OPEX!P23","v":0},{"$f":"OPEX!Q23","v":0},{"$f":"OPEX!R23","v":0},{"$f":"OPEX!S23","v":0},{"$f":"OPEX!T23","v":0},{"$f":"OPEX!U23","v":0},{"$f":"OPEX!V23","v":0},{"$f":"OPEX!W23","v":0},{"$f":"OPEX!X23","v":0},{"$f":"OPEX!Y23","v":0},{"$f":"OPEX!Z23","v":0},{"$f":"OPEX!AA23","v":0},{"$f":"OPEX!AB23","v":0},{"$f":"OPEX!AC23","v":0},{"$f":"OPEX!AD23","v":0},{"$f":"OPEX!AE23","v":0},{"$f":"OPEX!AF23","v":0},{"$f":"OPEX!AG23","v":0},{"$f":"OPEX!AH23","v":0},{"$f":"OPEX!AI23","v":0},{"$f":"OPEX!AJ23","v":0},{"$f":"OPEX!AK23","v":0},{"$f":"OPEX!AL23","v":0},{"$f":"OPEX!AM23","v":0},{"$f":"OPEX!AN23","v":0},{"$f":"OPEX!AO23","v":0},{"$f":"OPEX!AP23","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT218:$BC218,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE218:$BN218,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G24","v":0},{"$f":"OPEX!H24","v":0.11020000000000001},{"$f":"OPEX!I24","v":0.11020000000000001},{"$f":"OPEX!J24","v":0.11020000000000001},{"$f":"OPEX!K24","v":0.11020000000000001},{"$f":"OPEX!L24","v":0.11020000000000001},{"$f":"OPEX!M24","v":0.11020000000000001},{"$f":"OPEX!N24","v":0.11020000000000001},{"$f":"OPEX!O24","v":0.11020000000000001},{"$f":"OPEX!P24","v":0.11020000000000001},{"$f":"OPEX!Q24","v":0.11020000000000001},{"$f":"OPEX!R24","v":0.11020000000000001},{"$f":"OPEX!S24","v":0.11020000000000001},{"$f":"OPEX!T24","v":0.11020000000000001},{"$f":"OPEX!U24","v":0.11020000000000001},{"$f":"OPEX!V24","v":0.11020000000000001},{"$f":"OPEX!W24","v":0.11020000000000001},{"$f":"OPEX!X24","v":0.11020000000000001},{"$f":"OPEX!Y24","v":0.11020000000000001},{"$f":"OPEX!Z24","v":0.11020000000000001},{"$f":"OPEX!AA24","v":0},{"$f":"OPEX!AB24","v":0},{"$f":"OPEX!AC24","v":0},{"$f":"OPEX!AD24","v":0},{"$f":"OPEX!AE24","v":0},{"$f":"OPEX!AF24","v":0},{"$f":"OPEX!AG24","v":0},{"$f":"OPEX!AH24","v":0},{"$f":"OPEX!AI24","v":0},{"$f":"OPEX!AJ24","v":0},{"$f":"OPEX!AK24","v":0},{"$f":"OPEX!AL24","v":0},{"$f":"OPEX!AM24","v":0},{"$f":"OPEX!AN24","v":0},{"$f":"OPEX!AO24","v":0},{"$f":"OPEX!AP24","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT219:$BC219,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE219:$BN219,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I218,I220:I221)","v":0},{"$f":"SUM(J218,J220:J221)","v":0.135546},{"$f":"SUM(K218,K220:K221)","v":0.135546},{"$f":"SUM(L218,L220:L221)","v":0.135546},{"$f":"SUM(M218,M220:M221)","v":0.135546},{"$f":"SUM(N218,N220:N221)","v":0.135546},{"$f":"SUM(O218,O220:O221)","v":0.135546},{"$f":"SUM(P218,P220:P221)","v":0.135546},0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT220:$BC220,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE220:$BN220,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G26","v":0},{"$f":"OPEX!H26","v":2.5346000000000004E-2},{"$f":"OPEX!I26","v":2.5346000000000004E-2},{"$f":"OPEX!J26","v":2.5346000000000004E-2},{"$f":"OPEX!K26","v":2.5346000000000004E-2},{"$f":"OPEX!L26","v":2.5346000000000004E-2},{"$f":"OPEX!M26","v":2.5346000000000004E-2},{"$f":"OPEX!N26","v":2.5346000000000004E-2},{"$f":"OPEX!O26","v":2.5346000000000004E-2},{"$f":"OPEX!P26","v":2.5346000000000004E-2},{"$f":"OPEX!Q26","v":2.5346000000000004E-2},{"$f":"OPEX!R26","v":2.5346000000000004E-2},{"$f":"OPEX!S26","v":2.5346000000000004E-2},{"$f":"OPEX!T26","v":2.5346000000000004E-2},{"$f":"OPEX!U26","v":2.5346000000000004E-2},{"$f":"OPEX!V26","v":2.5346000000000004E-2},{"$f":"OPEX!W26","v":2.5346000000000004E-2},{"$f":"OPEX!X26","v":2.5346000000000004E-2},{"$f":"OPEX!Y26","v":2.5346000000000004E-2},{"$f":"OPEX!Z26","v":2.5346000000000004E-2},{"$f":"OPEX!AA26","v":0},{"$f":"OPEX!AB26","v":0},{"$f":"OPEX!AC26","v":0},{"$f":"OPEX!AD26","v":0},{"$f":"OPEX!AE26","v":0},{"$f":"OPEX!AF26","v":0},{"$f":"OPEX!AG26","v":0},{"$f":"OPEX!AH26","v":0},{"$f":"OPEX!AI26","v":0},{"$f":"OPEX!AJ26","v":0},{"$f":"OPEX!AK26","v":0},{"$f":"OPEX!AL26","v":0},{"$f":"OPEX!AM26","v":0},{"$f":"OPEX!AN26","v":0},{"$f":"OPEX!AO26","v":0},{"$f":"OPEX!AP26","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT221:$BC221,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE221:$BN221,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G27","v":0},{"$f":"OPEX!H27","v":0},{"$f":"OPEX!I27","v":0},{"$f":"OPEX!J27","v":0},{"$f":"OPEX!K27","v":0},{"$f":"OPEX!L27","v":0},{"$f":"OPEX!M27","v":0},{"$f":"OPEX!N27","v":0},{"$f":"OPEX!O27","v":0},{"$f":"OPEX!P27","v":0},{"$f":"OPEX!Q27","v":0},{"$f":"OPEX!R27","v":0},{"$f":"OPEX!S27","v":0},{"$f":"OPEX!T27","v":0},{"$f":"OPEX!U27","v":0},{"$f":"OPEX!V27","v":0},{"$f":"OPEX!W27","v":0},{"$f":"OPEX!X27","v":0},{"$f":"OPEX!Y27","v":0},{"$f":"OPEX!Z27","v":0},{"$f":"OPEX!AA27","v":0},{"$f":"OPEX!AB27","v":0},{"$f":"OPEX!AC27","v":0},{"$f":"OPEX!AD27","v":0},{"$f":"OPEX!AE27","v":0},{"$f":"OPEX!AF27","v":0},{"$f":"OPEX!AG27","v":0},{"$f":"OPEX!AH27","v":0},{"$f":"OPEX!AI27","v":0},{"$f":"OPEX!AJ27","v":0},{"$f":"OPEX!AK27","v":0},{"$f":"OPEX!AL27","v":0},{"$f":"OPEX!AM27","v":0},{"$f":"OPEX!AN27","v":0},{"$f":"OPEX!AO27","v":0},{"$f":"OPEX!AP27","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT222:$BC222,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE222:$BN222,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I222:AR222)","v":0},null,null,{"$f":"I217*I218","v":0},{"$f":"J217*J218","v":0},0,0,0,0,0,0,{"$f":"Q217*Q218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT223:$BC223,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE223:$BN223,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I223:AR223)","v":0},null,null,{"$f":"I217*I219","v":0},{"$f":"J217*J219","v":0},0,0,0,0,0,0,{"$f":"Q217*Q219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT225:$BC225,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"LPG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT226:$BC226,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE226:$BN226,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I226:AR226)","v":0},null,null,{"$f":"OPEX!G29","v":0},{"$f":"OPEX!H29","v":0},{"$f":"OPEX!I29","v":0},{"$f":"OPEX!J29","v":0},{"$f":"OPEX!K29","v":0},{"$f":"OPEX!L29","v":0},{"$f":"OPEX!M29","v":0},{"$f":"OPEX!N29","v":0},{"$f":"OPEX!O29","v":0},{"$f":"OPEX!P29","v":0},{"$f":"OPEX!Q29","v":0},{"$f":"OPEX!R29","v":0},{"$f":"OPEX!S29","v":0},{"$f":"OPEX!T29","v":0},{"$f":"OPEX!U29","v":0},{"$f":"OPEX!V29","v":0},{"$f":"OPEX!W29","v":0},{"$f":"OPEX!X29","v":0},{"$f":"OPEX!Y29","v":0},{"$f":"OPEX!Z29","v":0},{"$f":"OPEX!AA29","v":0},{"$f":"OPEX!AB29","v":0},{"$f":"OPEX!AC29","v":0},{"$f":"OPEX!AD29","v":0},{"$f":"OPEX!AE29","v":0},{"$f":"OPEX!AF29","v":0},{"$f":"OPEX!AG29","v":0},{"$f":"OPEX!AH29","v":0},{"$f":"OPEX!AI29","v":0},{"$f":"OPEX!AJ29","v":0},{"$f":"OPEX!AK29","v":0},{"$f":"OPEX!AL29","v":0},{"$f":"OPEX!AM29","v":0},{"$f":"OPEX!AN29","v":0},{"$f":"OPEX!AO29","v":0},{"$f":"OPEX!AP29","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT227:$BC227,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE227:$BN227,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G30","v":0},{"$f":"OPEX!H30","v":0},{"$f":"OPEX!I30","v":0},{"$f":"OPEX!J30","v":0},{"$f":"OPEX!K30","v":0},{"$f":"OPEX!L30","v":0},{"$f":"OPEX!M30","v":0},{"$f":"OPEX!N30","v":0},{"$f":"OPEX!O30","v":0},{"$f":"OPEX!P30","v":0},{"$f":"OPEX!Q30","v":0},{"$f":"OPEX!R30","v":0},{"$f":"OPEX!S30","v":0},{"$f":"OPEX!T30","v":0},{"$f":"OPEX!U30","v":0},{"$f":"OPEX!V30","v":0},{"$f":"OPEX!W30","v":0},{"$f":"OPEX!X30","v":0},{"$f":"OPEX!Y30","v":0},{"$f":"OPEX!Z30","v":0},{"$f":"OPEX!AA30","v":0},{"$f":"OPEX!AB30","v":0},{"$f":"OPEX!AC30","v":0},{"$f":"OPEX!AD30","v":0},{"$f":"OPEX!AE30","v":0},{"$f":"OPEX!AF30","v":0},{"$f":"OPEX!AG30","v":0},{"$f":"OPEX!AH30","v":0},{"$f":"OPEX!AI30","v":0},{"$f":"OPEX!AJ30","v":0},{"$f":"OPEX!AK30","v":0},{"$f":"OPEX!AL30","v":0},{"$f":"OPEX!AM30","v":0},{"$f":"OPEX!AN30","v":0},{"$f":"OPEX!AO30","v":0},{"$f":"OPEX!AP30","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT228:$BC228,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE228:$BN228,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I227,I229:I230)","v":0},{"$f":"SUM(J227,J229:J230)","v":0},{"$f":"SUM(K227,K229:K230)","v":0},{"$f":"SUM(L227,L229:L230)","v":0},{"$f":"SUM(M227,M229:M230)","v":0},{"$f":"SUM(N227,N229:N230)","v":0},{"$f":"SUM(O227,O229:O230)","v":0},{"$f":"SUM(P227,P229:P230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT229:$BC229,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE229:$BN229,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G32","v":0},{"$f":"OPEX!H32","v":0},{"$f":"OPEX!I32","v":0},{"$f":"OPEX!J32","v":0},{"$f":"OPEX!K32","v":0},{"$f":"OPEX!L32","v":0},{"$f":"OPEX!M32","v":0},{"$f":"OPEX!N32","v":0},{"$f":"OPEX!O32","v":0},{"$f":"OPEX!P32","v":0},{"$f":"OPEX!Q32","v":0},{"$f":"OPEX!R32","v":0},{"$f":"OPEX!S32","v":0},{"$f":"OPEX!T32","v":0},{"$f":"OPEX!U32","v":0},{"$f":"OPEX!V32","v":0},{"$f":"OPEX!W32","v":0},{"$f":"OPEX!X32","v":0},{"$f":"OPEX!Y32","v":0},{"$f":"OPEX!Z32","v":0},{"$f":"OPEX!AA32","v":0},{"$f":"OPEX!AB32","v":0},{"$f":"OPEX!AC32","v":0},{"$f":"OPEX!AD32","v":0},{"$f":"OPEX!AE32","v":0},{"$f":"OPEX!AF32","v":0},{"$f":"OPEX!AG32","v":0},{"$f":"OPEX!AH32","v":0},{"$f":"OPEX!AI32","v":0},{"$f":"OPEX!AJ32","v":0},{"$f":"OPEX!AK32","v":0},{"$f":"OPEX!AL32","v":0},{"$f":"OPEX!AM32","v":0},{"$f":"OPEX!AN32","v":0},{"$f":"OPEX!AO32","v":0},{"$f":"OPEX!AP32","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT230:$BC230,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE230:$BN230,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G33","v":0},{"$f":"OPEX!H33","v":0},{"$f":"OPEX!I33","v":0},{"$f":"OPEX!J33","v":0},{"$f":"OPEX!K33","v":0},{"$f":"OPEX!L33","v":0},{"$f":"OPEX!M33","v":0},{"$f":"OPEX!N33","v":0},{"$f":"OPEX!O33","v":0},{"$f":"OPEX!P33","v":0},{"$f":"OPEX!Q33","v":0},{"$f":"OPEX!R33","v":0},{"$f":"OPEX!S33","v":0},{"$f":"OPEX!T33","v":0},{"$f":"OPEX!U33","v":0},{"$f":"OPEX!V33","v":0},{"$f":"OPEX!W33","v":0},{"$f":"OPEX!X33","v":0},{"$f":"OPEX!Y33","v":0},{"$f":"OPEX!Z33","v":0},{"$f":"OPEX!AA33","v":0},{"$f":"OPEX!AB33","v":0},{"$f":"OPEX!AC33","v":0},{"$f":"OPEX!AD33","v":0},{"$f":"OPEX!AE33","v":0},{"$f":"OPEX!AF33","v":0},{"$f":"OPEX!AG33","v":0},{"$f":"OPEX!AH33","v":0},{"$f":"OPEX!AI33","v":0},{"$f":"OPEX!AJ33","v":0},{"$f":"OPEX!AK33","v":0},{"$f":"OPEX!AL33","v":0},{"$f":"OPEX!AM33","v":0},{"$f":"OPEX!AN33","v":0},{"$f":"OPEX!AO33","v":0},{"$f":"OPEX!AP33","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT231:$BC231,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE231:$BN231,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I231:AR231)","v":0},null,null,{"$f":"I226*I227","v":0},{"$f":"J226*J227","v":0},0,0,0,0,0,0,{"$f":"Q226*Q227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT232:$BC232,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE232:$BN232,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I232:AR232)","v":0},null,null,{"$f":"I226*I228","v":0},{"$f":"J226*J228","v":0},0,0,0,0,0,0,{"$f":"Q226*Q228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT234:$BC234,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"District heating system"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT235:$BC235,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE235:$BN235,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I235:AR235)","v":15646215},null,null,{"$f":"OPEX!G35","v":0},{"$f":"OPEX!H35","v":823485},{"$f":"OPEX!I35","v":823485},{"$f":"OPEX!J35","v":823485},{"$f":"OPEX!K35","v":823485},{"$f":"OPEX!L35","v":823485},{"$f":"OPEX!M35","v":823485},{"$f":"OPEX!N35","v":823485},{"$f":"OPEX!O35","v":823485},{"$f":"OPEX!P35","v":823485},{"$f":"OPEX!Q35","v":823485},{"$f":"OPEX!R35","v":823485},{"$f":"OPEX!S35","v":823485},{"$f":"OPEX!T35","v":823485},{"$f":"OPEX!U35","v":823485},{"$f":"OPEX!V35","v":823485},{"$f":"OPEX!W35","v":823485},{"$f":"OPEX!X35","v":823485},{"$f":"OPEX!Y35","v":823485},{"$f":"OPEX!Z35","v":823485},{"$f":"OPEX!AA35","v":0},{"$f":"OPEX!AB35","v":0},{"$f":"OPEX!AC35","v":0},{"$f":"OPEX!AD35","v":0},{"$f":"OPEX!AE35","v":0},{"$f":"OPEX!AF35","v":0},{"$f":"OPEX!AG35","v":0},{"$f":"OPEX!AH35","v":0},{"$f":"OPEX!AI35","v":0},{"$f":"OPEX!AJ35","v":0},{"$f":"OPEX!AK35","v":0},{"$f":"OPEX!AL35","v":0},{"$f":"OPEX!AM35","v":0},{"$f":"OPEX!AN35","v":0},{"$f":"OPEX!AO35","v":0},{"$f":"OPEX!AP35","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT236:$BC236,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE236:$BN236,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G36","v":0},{"$f":"OPEX!H36","v":0.28999999999999998},{"$f":"OPEX!I36","v":0.28999999999999998},{"$f":"OPEX!J36","v":0.28999999999999998},{"$f":"OPEX!K36","v":0.28999999999999998},{"$f":"OPEX!L36","v":0.28999999999999998},{"$f":"OPEX!M36","v":0.28999999999999998},{"$f":"OPEX!N36","v":0.28999999999999998},{"$f":"OPEX!O36","v":0.28999999999999998},{"$f":"OPEX!P36","v":0.28999999999999998},{"$f":"OPEX!Q36","v":0.28999999999999998},{"$f":"OPEX!R36","v":0.28999999999999998},{"$f":"OPEX!S36","v":0.28999999999999998},{"$f":"OPEX!T36","v":0.28999999999999998},{"$f":"OPEX!U36","v":0.28999999999999998},{"$f":"OPEX!V36","v":0.28999999999999998},{"$f":"OPEX!W36","v":0.28999999999999998},{"$f":"OPEX!X36","v":0.28999999999999998},{"$f":"OPEX!Y36","v":0.28999999999999998},{"$f":"OPEX!Z36","v":0.28999999999999998},{"$f":"OPEX!AA36","v":0},{"$f":"OPEX!AB36","v":0},{"$f":"OPEX!AC36","v":0},{"$f":"OPEX!AD36","v":0},{"$f":"OPEX!AE36","v":0},{"$f":"OPEX!AF36","v":0},{"$f":"OPEX!AG36","v":0},{"$f":"OPEX!AH36","v":0},{"$f":"OPEX!AI36","v":0},{"$f":"OPEX!AJ36","v":0},{"$f":"OPEX!AK36","v":0},{"$f":"OPEX!AL36","v":0},{"$f":"OPEX!AM36","v":0},{"$f":"OPEX!AN36","v":0},{"$f":"OPEX!AO36","v":0},{"$f":"OPEX!AP36","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT237:$BC237,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE237:$BN237,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I236,I238:I239)","v":0},{"$f":"SUM(J236,J238:J239)","v":0.36},{"$f":"SUM(K236,K238:K239)","v":0.36},{"$f":"SUM(L236,L238:L239)","v":0.36},{"$f":"SUM(M236,M238:M239)","v":0.36},{"$f":"SUM(N236,N238:N239)","v":0.36},{"$f":"SUM(O236,O238:O239)","v":0.36},{"$f":"SUM(P236,P238:P239)","v":0.36},0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT238:$BC238,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE238:$BN238,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G38","v":0},{"$f":"OPEX!H38","v":7.0000000000000007E-2},{"$f":"OPEX!I38","v":7.0000000000000007E-2},{"$f":"OPEX!J38","v":7.0000000000000007E-2},{"$f":"OPEX!K38","v":7.0000000000000007E-2},{"$f":"OPEX!L38","v":7.0000000000000007E-2},{"$f":"OPEX!M38","v":7.0000000000000007E-2},{"$f":"OPEX!N38","v":7.0000000000000007E-2},{"$f":"OPEX!O38","v":7.0000000000000007E-2},{"$f":"OPEX!P38","v":7.0000000000000007E-2},{"$f":"OPEX!Q38","v":7.0000000000000007E-2},{"$f":"OPEX!R38","v":7.0000000000000007E-2},{"$f":"OPEX!S38","v":7.0000000000000007E-2},{"$f":"OPEX!T38","v":7.0000000000000007E-2},{"$f":"OPEX!U38","v":7.0000000000000007E-2},{"$f":"OPEX!V38","v":7.0000000000000007E-2},{"$f":"OPEX!W38","v":7.0000000000000007E-2},{"$f":"OPEX!X38","v":7.0000000000000007E-2},{"$f":"OPEX!Y38","v":7.0000000000000007E-2},{"$f":"OPEX!Z38","v":7.0000000000000007E-2},{"$f":"OPEX!AA38","v":0},{"$f":"OPEX!AB38","v":0},{"$f":"OPEX!AC38","v":0},{"$f":"OPEX!AD38","v":0},{"$f":"OPEX!AE38","v":0},{"$f":"OPEX!AF38","v":0},{"$f":"OPEX!AG38","v":0},{"$f":"OPEX!AH38","v":0},{"$f":"OPEX!AI38","v":0},{"$f":"OPEX!AJ38","v":0},{"$f":"OPEX!AK38","v":0},{"$f":"OPEX!AL38","v":0},{"$f":"OPEX!AM38","v":0},{"$f":"OPEX!AN38","v":0},{"$f":"OPEX!AO38","v":0},{"$f":"OPEX!AP38","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT239:$BC239,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE239:$BN239,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G39","v":0},{"$f":"OPEX!H39","v":0},{"$f":"OPEX!I39","v":0},{"$f":"OPEX!J39","v":0},{"$f":"OPEX!K39","v":0},{"$f":"OPEX!L39","v":0},{"$f":"OPEX!M39","v":0},{"$f":"OPEX!N39","v":0},{"$f":"OPEX!O39","v":0},{"$f":"OPEX!P39","v":0},{"$f":"OPEX!Q39","v":0},{"$f":"OPEX!R39","v":0},{"$f":"OPEX!S39","v":0},{"$f":"OPEX!T39","v":0},{"$f":"OPEX!U39","v":0},{"$f":"OPEX!V39","v":0},{"$f":"OPEX!W39","v":0},{"$f":"OPEX!X39","v":0},{"$f":"OPEX!Y39","v":0},{"$f":"OPEX!Z39","v":0},{"$f":"OPEX!AA39","v":0},{"$f":"OPEX!AB39","v":0},{"$f":"OPEX!AC39","v":0},{"$f":"OPEX!AD39","v":0},{"$f":"OPEX!AE39","v":0},{"$f":"OPEX!AF39","v":0},{"$f":"OPEX!AG39","v":0},{"$f":"OPEX!AH39","v":0},{"$f":"OPEX!AI39","v":0},{"$f":"OPEX!AJ39","v":0},{"$f":"OPEX!AK39","v":0},{"$f":"OPEX!AL39","v":0},{"$f":"OPEX!AM39","v":0},{"$f":"OPEX!AN39","v":0},{"$f":"OPEX!AO39","v":0},{"$f":"OPEX!AP39","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT240:$BC240,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE240:$BN240,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I240:AR240)","v":4537402.3499999996},null,null,{"$f":"I235*I236","v":0},{"$f":"J235*J236","v":238810.65},238810.65,238810.65,238810.65,238810.65,238810.65,238810.65,{"$f":"Q235*Q236","v":238810.65},238810.65,238810.65,238810.65,238810.65,238810.65,238810.65,238810.65,238810.65,238810.65,238810.65,238810.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT241:$BC241,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE241:$BN241,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I241:AR241)","v":5632637.3999999994},null,null,{"$f":"I235*I237","v":0},{"$f":"J235*J237","v":296454.59999999998},296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,{"$f":"Q235*Q237","v":296454.59999999998},296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,296454.59999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT243:$BC243,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Wood "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT244:$BC244,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE244:$BN244,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I244:AR244)","v":0},null,null,{"$f":"OPEX!G41","v":0},{"$f":"OPEX!H41","v":0},{"$f":"OPEX!I41","v":0},{"$f":"OPEX!J41","v":0},{"$f":"OPEX!K41","v":0},{"$f":"OPEX!L41","v":0},{"$f":"OPEX!M41","v":0},{"$f":"OPEX!N41","v":0},{"$f":"OPEX!O41","v":0},{"$f":"OPEX!P41","v":0},{"$f":"OPEX!Q41","v":0},{"$f":"OPEX!R41","v":0},{"$f":"OPEX!S41","v":0},{"$f":"OPEX!T41","v":0},{"$f":"OPEX!U41","v":0},{"$f":"OPEX!V41","v":0},{"$f":"OPEX!W41","v":0},{"$f":"OPEX!X41","v":0},{"$f":"OPEX!Y41","v":0},{"$f":"OPEX!Z41","v":0},{"$f":"OPEX!AA41","v":0},{"$f":"OPEX!AB41","v":0},{"$f":"OPEX!AC41","v":0},{"$f":"OPEX!AD41","v":0},{"$f":"OPEX!AE41","v":0},{"$f":"OPEX!AF41","v":0},{"$f":"OPEX!AG41","v":0},{"$f":"OPEX!AH41","v":0},{"$f":"OPEX!AI41","v":0},{"$f":"OPEX!AJ41","v":0},{"$f":"OPEX!AK41","v":0},{"$f":"OPEX!AL41","v":0},{"$f":"OPEX!AM41","v":0},{"$f":"OPEX!AN41","v":0},{"$f":"OPEX!AO41","v":0},{"$f":"OPEX!AP41","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT245:$BC245,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE245:$BN245,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G42","v":0},{"$f":"OPEX!H42","v":0},{"$f":"OPEX!I42","v":0},{"$f":"OPEX!J42","v":0},{"$f":"OPEX!K42","v":0},{"$f":"OPEX!L42","v":0},{"$f":"OPEX!M42","v":0},{"$f":"OPEX!N42","v":0},{"$f":"OPEX!O42","v":0},{"$f":"OPEX!P42","v":0},{"$f":"OPEX!Q42","v":0},{"$f":"OPEX!R42","v":0},{"$f":"OPEX!S42","v":0},{"$f":"OPEX!T42","v":0},{"$f":"OPEX!U42","v":0},{"$f":"OPEX!V42","v":0},{"$f":"OPEX!W42","v":0},{"$f":"OPEX!X42","v":0},{"$f":"OPEX!Y42","v":0},{"$f":"OPEX!Z42","v":0},{"$f":"OPEX!AA42","v":0},{"$f":"OPEX!AB42","v":0},{"$f":"OPEX!AC42","v":0},{"$f":"OPEX!AD42","v":0},{"$f":"OPEX!AE42","v":0},{"$f":"OPEX!AF42","v":0},{"$f":"OPEX!AG42","v":0},{"$f":"OPEX!AH42","v":0},{"$f":"OPEX!AI42","v":0},{"$f":"OPEX!AJ42","v":0},{"$f":"OPEX!AK42","v":0},{"$f":"OPEX!AL42","v":0},{"$f":"OPEX!AM42","v":0},{"$f":"OPEX!AN42","v":0},{"$f":"OPEX!AO42","v":0},{"$f":"OPEX!AP42","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT246:$BC246,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE246:$BN246,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I245,I247:I248)","v":0},{"$f":"SUM(J245,J247:J248)","v":0},{"$f":"SUM(K245,K247:K248)","v":0},{"$f":"SUM(L245,L247:L248)","v":0},{"$f":"SUM(M245,M247:M248)","v":0},{"$f":"SUM(N245,N247:N248)","v":0},{"$f":"SUM(O245,O247:O248)","v":0},{"$f":"SUM(P245,P247:P248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT247:$BC247,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE247:$BN247,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G44","v":0},{"$f":"OPEX!H44","v":0},{"$f":"OPEX!I44","v":0},{"$f":"OPEX!J44","v":0},{"$f":"OPEX!K44","v":0},{"$f":"OPEX!L44","v":0},{"$f":"OPEX!M44","v":0},{"$f":"OPEX!N44","v":0},{"$f":"OPEX!O44","v":0},{"$f":"OPEX!P44","v":0},{"$f":"OPEX!Q44","v":0},{"$f":"OPEX!R44","v":0},{"$f":"OPEX!S44","v":0},{"$f":"OPEX!T44","v":0},{"$f":"OPEX!U44","v":0},{"$f":"OPEX!V44","v":0},{"$f":"OPEX!W44","v":0},{"$f":"OPEX!X44","v":0},{"$f":"OPEX!Y44","v":0},{"$f":"OPEX!Z44","v":0},{"$f":"OPEX!AA44","v":0},{"$f":"OPEX!AB44","v":0},{"$f":"OPEX!AC44","v":0},{"$f":"OPEX!AD44","v":0},{"$f":"OPEX!AE44","v":0},{"$f":"OPEX!AF44","v":0},{"$f":"OPEX!AG44","v":0},{"$f":"OPEX!AH44","v":0},{"$f":"OPEX!AI44","v":0},{"$f":"OPEX!AJ44","v":0},{"$f":"OPEX!AK44","v":0},{"$f":"OPEX!AL44","v":0},{"$f":"OPEX!AM44","v":0},{"$f":"OPEX!AN44","v":0},{"$f":"OPEX!AO44","v":0},{"$f":"OPEX!AP44","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT248:$BC248,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE248:$BN248,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G45","v":0},{"$f":"OPEX!H45","v":0},{"$f":"OPEX!I45","v":0},{"$f":"OPEX!J45","v":0},{"$f":"OPEX!K45","v":0},{"$f":"OPEX!L45","v":0},{"$f":"OPEX!M45","v":0},{"$f":"OPEX!N45","v":0},{"$f":"OPEX!O45","v":0},{"$f":"OPEX!P45","v":0},{"$f":"OPEX!Q45","v":0},{"$f":"OPEX!R45","v":0},{"$f":"OPEX!S45","v":0},{"$f":"OPEX!T45","v":0},{"$f":"OPEX!U45","v":0},{"$f":"OPEX!V45","v":0},{"$f":"OPEX!W45","v":0},{"$f":"OPEX!X45","v":0},{"$f":"OPEX!Y45","v":0},{"$f":"OPEX!Z45","v":0},{"$f":"OPEX!AA45","v":0},{"$f":"OPEX!AB45","v":0},{"$f":"OPEX!AC45","v":0},{"$f":"OPEX!AD45","v":0},{"$f":"OPEX!AE45","v":0},{"$f":"OPEX!AF45","v":0},{"$f":"OPEX!AG45","v":0},{"$f":"OPEX!AH45","v":0},{"$f":"OPEX!AI45","v":0},{"$f":"OPEX!AJ45","v":0},{"$f":"OPEX!AK45","v":0},{"$f":"OPEX!AL45","v":0},{"$f":"OPEX!AM45","v":0},{"$f":"OPEX!AN45","v":0},{"$f":"OPEX!AO45","v":0},{"$f":"OPEX!AP45","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT249:$BC249,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE249:$BN249,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I249:AR249)","v":0},null,null,{"$f":"I244*I245","v":0},{"$f":"J244*J245","v":0},0,0,0,0,0,0,{"$f":"Q244*Q245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT250:$BC250,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE250:$BN250,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I250:AR250)","v":0},null,null,{"$f":"I244*I246","v":0},{"$f":"J244*J246","v":0},0,0,0,0,0,0,{"$f":"Q244*Q246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT252:$BC252,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Coal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT253:$BC253,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE253:$BN253,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I253:AR253)","v":0},null,null,{"$f":"OPEX!G47","v":0},{"$f":"OPEX!H47","v":0},{"$f":"OPEX!I47","v":0},{"$f":"OPEX!J47","v":0},{"$f":"OPEX!K47","v":0},{"$f":"OPEX!L47","v":0},{"$f":"OPEX!M47","v":0},{"$f":"OPEX!N47","v":0},{"$f":"OPEX!O47","v":0},{"$f":"OPEX!P47","v":0},{"$f":"OPEX!Q47","v":0},{"$f":"OPEX!R47","v":0},{"$f":"OPEX!S47","v":0},{"$f":"OPEX!T47","v":0},{"$f":"OPEX!U47","v":0},{"$f":"OPEX!V47","v":0},{"$f":"OPEX!W47","v":0},{"$f":"OPEX!X47","v":0},{"$f":"OPEX!Y47","v":0},{"$f":"OPEX!Z47","v":0},{"$f":"OPEX!AA47","v":0},{"$f":"OPEX!AB47","v":0},{"$f":"OPEX!AC47","v":0},{"$f":"OPEX!AD47","v":0},{"$f":"OPEX!AE47","v":0},{"$f":"OPEX!AF47","v":0},{"$f":"OPEX!AG47","v":0},{"$f":"OPEX!AH47","v":0},{"$f":"OPEX!AI47","v":0},{"$f":"OPEX!AJ47","v":0},{"$f":"OPEX!AK47","v":0},{"$f":"OPEX!AL47","v":0},{"$f":"OPEX!AM47","v":0},{"$f":"OPEX!AN47","v":0},{"$f":"OPEX!AO47","v":0},{"$f":"OPEX!AP47","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT254:$BC254,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE254:$BN254,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G48","v":0},{"$f":"OPEX!H48","v":0},{"$f":"OPEX!I48","v":0},{"$f":"OPEX!J48","v":0},{"$f":"OPEX!K48","v":0},{"$f":"OPEX!L48","v":0},{"$f":"OPEX!M48","v":0},{"$f":"OPEX!N48","v":0},{"$f":"OPEX!O48","v":0},{"$f":"OPEX!P48","v":0},{"$f":"OPEX!Q48","v":0},{"$f":"OPEX!R48","v":0},{"$f":"OPEX!S48","v":0},{"$f":"OPEX!T48","v":0},{"$f":"OPEX!U48","v":0},{"$f":"OPEX!V48","v":0},{"$f":"OPEX!W48","v":0},{"$f":"OPEX!X48","v":0},{"$f":"OPEX!Y48","v":0},{"$f":"OPEX!Z48","v":0},{"$f":"OPEX!AA48","v":0},{"$f":"OPEX!AB48","v":0},{"$f":"OPEX!AC48","v":0},{"$f":"OPEX!AD48","v":0},{"$f":"OPEX!AE48","v":0},{"$f":"OPEX!AF48","v":0},{"$f":"OPEX!AG48","v":0},{"$f":"OPEX!AH48","v":0},{"$f":"OPEX!AI48","v":0},{"$f":"OPEX!AJ48","v":0},{"$f":"OPEX!AK48","v":0},{"$f":"OPEX!AL48","v":0},{"$f":"OPEX!AM48","v":0},{"$f":"OPEX!AN48","v":0},{"$f":"OPEX!AO48","v":0},{"$f":"OPEX!AP48","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT255:$BC255,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE255:$BN255,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I254,I256:I257)","v":0},{"$f":"SUM(J254,J256:J257)","v":0},{"$f":"SUM(K254,K256:K257)","v":0},{"$f":"SUM(L254,L256:L257)","v":0},{"$f":"SUM(M254,M256:M257)","v":0},{"$f":"SUM(N254,N256:N257)","v":0},{"$f":"SUM(O254,O256:O257)","v":0},{"$f":"SUM(P254,P256:P257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT256:$BC256,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE256:$BN256,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G50","v":0},{"$f":"OPEX!H50","v":0},{"$f":"OPEX!I50","v":0},{"$f":"OPEX!J50","v":0},{"$f":"OPEX!K50","v":0},{"$f":"OPEX!L50","v":0},{"$f":"OPEX!M50","v":0},{"$f":"OPEX!N50","v":0},{"$f":"OPEX!O50","v":0},{"$f":"OPEX!P50","v":0},{"$f":"OPEX!Q50","v":0},{"$f":"OPEX!R50","v":0},{"$f":"OPEX!S50","v":0},{"$f":"OPEX!T50","v":0},{"$f":"OPEX!U50","v":0},{"$f":"OPEX!V50","v":0},{"$f":"OPEX!W50","v":0},{"$f":"OPEX!X50","v":0},{"$f":"OPEX!Y50","v":0},{"$f":"OPEX!Z50","v":0},{"$f":"OPEX!AA50","v":0},{"$f":"OPEX!AB50","v":0},{"$f":"OPEX!AC50","v":0},{"$f":"OPEX!AD50","v":0},{"$f":"OPEX!AE50","v":0},{"$f":"OPEX!AF50","v":0},{"$f":"OPEX!AG50","v":0},{"$f":"OPEX!AH50","v":0},{"$f":"OPEX!AI50","v":0},{"$f":"OPEX!AJ50","v":0},{"$f":"OPEX!AK50","v":0},{"$f":"OPEX!AL50","v":0},{"$f":"OPEX!AM50","v":0},{"$f":"OPEX!AN50","v":0},{"$f":"OPEX!AO50","v":0},{"$f":"OPEX!AP50","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT257:$BC257,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE257:$BN257,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G51","v":0},{"$f":"OPEX!H51","v":0},{"$f":"OPEX!I51","v":0},{"$f":"OPEX!J51","v":0},{"$f":"OPEX!K51","v":0},{"$f":"OPEX!L51","v":0},{"$f":"OPEX!M51","v":0},{"$f":"OPEX!N51","v":0},{"$f":"OPEX!O51","v":0},{"$f":"OPEX!P51","v":0},{"$f":"OPEX!Q51","v":0},{"$f":"OPEX!R51","v":0},{"$f":"OPEX!S51","v":0},{"$f":"OPEX!T51","v":0},{"$f":"OPEX!U51","v":0},{"$f":"OPEX!V51","v":0},{"$f":"OPEX!W51","v":0},{"$f":"OPEX!X51","v":0},{"$f":"OPEX!Y51","v":0},{"$f":"OPEX!Z51","v":0},{"$f":"OPEX!AA51","v":0},{"$f":"OPEX!AB51","v":0},{"$f":"OPEX!AC51","v":0},{"$f":"OPEX!AD51","v":0},{"$f":"OPEX!AE51","v":0},{"$f":"OPEX!AF51","v":0},{"$f":"OPEX!AG51","v":0},{"$f":"OPEX!AH51","v":0},{"$f":"OPEX!AI51","v":0},{"$f":"OPEX!AJ51","v":0},{"$f":"OPEX!AK51","v":0},{"$f":"OPEX!AL51","v":0},{"$f":"OPEX!AM51","v":0},{"$f":"OPEX!AN51","v":0},{"$f":"OPEX!AO51","v":0},{"$f":"OPEX!AP51","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT258:$BC258,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE258:$BN258,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I258:AR258)","v":0},null,null,{"$f":"I253*I254","v":0},{"$f":"J253*J254","v":0},0,0,0,0,0,0,{"$f":"Q253*Q254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT259:$BC259,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE259:$BN259,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I259:AR259)","v":0},null,null,{"$f":"I253*I255","v":0},{"$f":"J253*J255","v":0},0,0,0,0,0,0,{"$f":"Q253*Q255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT261:$BC261,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Maintenance costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT263:$BC263,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Building maintenance"},{"$f":"INDEX($BE263:$BN263,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I263:AR263)","v":90500},null,null,{"$f":"OPEX!G55","v":0},{"$f":"OPEX!H55","v":500},{"$f":"OPEX!I55","v":5000},{"$f":"OPEX!J55","v":5000},{"$f":"OPEX!K55","v":5000},{"$f":"OPEX!L55","v":5000},{"$f":"OPEX!M55","v":5000},{"$f":"OPEX!N55","v":5000},{"$f":"OPEX!O55","v":5000},{"$f":"OPEX!P55","v":5000},{"$f":"OPEX!Q55","v":5000},{"$f":"OPEX!R55","v":5000},{"$f":"OPEX!S55","v":5000},{"$f":"OPEX!T55","v":5000},{"$f":"OPEX!U55","v":5000},{"$f":"OPEX!V55","v":5000},{"$f":"OPEX!W55","v":5000},{"$f":"OPEX!X55","v":5000},{"$f":"OPEX!Y55","v":5000},{"$f":"OPEX!Z55","v":5000},{"$f":"OPEX!AA55","v":0},{"$f":"OPEX!AB55","v":0},{"$f":"OPEX!AC55","v":0},{"$f":"OPEX!AD55","v":0},{"$f":"OPEX!AE55","v":0},{"$f":"OPEX!AF55","v":0},{"$f":"OPEX!AG55","v":0},{"$f":"OPEX!AH55","v":0},{"$f":"OPEX!AI55","v":0},{"$f":"OPEX!AJ55","v":0},{"$f":"OPEX!AK55","v":0},{"$f":"OPEX!AL55","v":0},{"$f":"OPEX!AM55","v":0},{"$f":"OPEX!AN55","v":0},{"$f":"OPEX!AO55","v":0},{"$f":"OPEX!AP55","v":0},null,"Building maintenance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT264:$BC264,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Equipment maintenance"},{"$f":"INDEX($BE264:$BN264,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},38000,null,null,{"$f":"OPEX!G56","v":0},{"$f":"OPEX!H56","v":2000},{"$f":"OPEX!I56","v":2000},{"$f":"OPEX!J56","v":2000},{"$f":"OPEX!K56","v":2000},{"$f":"OPEX!L56","v":2000},{"$f":"OPEX!M56","v":2000},{"$f":"OPEX!N56","v":2000},{"$f":"OPEX!O56","v":2000},{"$f":"OPEX!P56","v":2000},{"$f":"OPEX!Q56","v":2000},{"$f":"OPEX!R56","v":2000},{"$f":"OPEX!S56","v":2000},{"$f":"OPEX!T56","v":2000},{"$f":"OPEX!U56","v":2000},{"$f":"OPEX!V56","v":2000},{"$f":"OPEX!W56","v":2000},{"$f":"OPEX!X56","v":2000},{"$f":"OPEX!Y56","v":2000},{"$f":"OPEX!Z56","v":2000},{"$f":"OPEX!AA56","v":0},{"$f":"OPEX!AB56","v":0},{"$f":"OPEX!AC56","v":0},{"$f":"OPEX!AD56","v":0},{"$f":"OPEX!AE56","v":0},{"$f":"OPEX!AF56","v":0},{"$f":"OPEX!AG56","v":0},{"$f":"OPEX!AH56","v":0},{"$f":"OPEX!AI56","v":0},{"$f":"OPEX!AJ56","v":0},{"$f":"OPEX!AK56","v":0},{"$f":"OPEX!AL56","v":0},{"$f":"OPEX!AM56","v":0},{"$f":"OPEX!AN56","v":0},{"$f":"OPEX!AO56","v":0},{"$f":"OPEX!AP56","v":0},null,"Equipment maintenance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT265:$BC265,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Insurance"},{"$f":"INDEX($BE265:$BN265,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},38000,null,null,{"$f":"OPEX!G57","v":0},{"$f":"OPEX!H57","v":2000},{"$f":"OPEX!I57","v":2000},{"$f":"OPEX!J57","v":2000},{"$f":"OPEX!K57","v":2000},{"$f":"OPEX!L57","v":2000},{"$f":"OPEX!M57","v":2000},{"$f":"OPEX!N57","v":2000},{"$f":"OPEX!O57","v":2000},{"$f":"OPEX!P57","v":2000},{"$f":"OPEX!Q57","v":2000},{"$f":"OPEX!R57","v":2000},{"$f":"OPEX!S57","v":2000},{"$f":"OPEX!T57","v":2000},{"$f":"OPEX!U57","v":2000},{"$f":"OPEX!V57","v":2000},{"$f":"OPEX!W57","v":2000},{"$f":"OPEX!X57","v":2000},{"$f":"OPEX!Y57","v":2000},{"$f":"OPEX!Z57","v":2000},{"$f":"OPEX!AA57","v":0},{"$f":"OPEX!AB57","v":0},{"$f":"OPEX!AC57","v":0},{"$f":"OPEX!AD57","v":0},{"$f":"OPEX!AE57","v":0},{"$f":"OPEX!AF57","v":0},{"$f":"OPEX!AG57","v":0},{"$f":"OPEX!AH57","v":0},{"$f":"OPEX!AI57","v":0},{"$f":"OPEX!AJ57","v":0},{"$f":"OPEX!AK57","v":0},{"$f":"OPEX!AL57","v":0},{"$f":"OPEX!AM57","v":0},{"$f":"OPEX!AN57","v":0},{"$f":"OPEX!AO57","v":0},{"$f":"OPEX!AP57","v":0},null,"Insurance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT266:$BC266,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Licence fees"},{"$f":"INDEX($BE266:$BN266,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G58","v":0},{"$f":"OPEX!H58","v":0},{"$f":"OPEX!I58","v":0},{"$f":"OPEX!J58","v":0},{"$f":"OPEX!K58","v":0},{"$f":"OPEX!L58","v":0},{"$f":"OPEX!M58","v":0},{"$f":"OPEX!N58","v":0},{"$f":"OPEX!O58","v":0},{"$f":"OPEX!P58","v":0},{"$f":"OPEX!Q58","v":0},{"$f":"OPEX!R58","v":0},{"$f":"OPEX!S58","v":0},{"$f":"OPEX!T58","v":0},{"$f":"OPEX!U58","v":0},{"$f":"OPEX!V58","v":0},{"$f":"OPEX!W58","v":0},{"$f":"OPEX!X58","v":0},{"$f":"OPEX!Y58","v":0},{"$f":"OPEX!Z58","v":0},{"$f":"OPEX!AA58","v":0},{"$f":"OPEX!AB58","v":0},{"$f":"OPEX!AC58","v":0},{"$f":"OPEX!AD58","v":0},{"$f":"OPEX!AE58","v":0},{"$f":"OPEX!AF58","v":0},{"$f":"OPEX!AG58","v":0},{"$f":"OPEX!AH58","v":0},{"$f":"OPEX!AI58","v":0},{"$f":"OPEX!AJ58","v":0},{"$f":"OPEX!AK58","v":0},{"$f":"OPEX!AL58","v":0},{"$f":"OPEX!AM58","v":0},{"$f":"OPEX!AN58","v":0},{"$f":"OPEX!AO58","v":0},{"$f":"OPEX!AP58","v":0},null,"Licence fees","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT267:$BC267,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},{"$f":"INDEX($BE267:$BN267,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I267:AR267)","v":0},null,null,{"$f":"OPEX!G59","v":0},{"$f":"OPEX!H59","v":0},{"$f":"OPEX!I59","v":0},{"$f":"OPEX!J59","v":0},{"$f":"OPEX!K59","v":0},{"$f":"OPEX!L59","v":0},{"$f":"OPEX!M59","v":0},{"$f":"OPEX!N59","v":0},{"$f":"OPEX!O59","v":0},{"$f":"OPEX!P59","v":0},{"$f":"OPEX!Q59","v":0},{"$f":"OPEX!R59","v":0},{"$f":"OPEX!S59","v":0},{"$f":"OPEX!T59","v":0},{"$f":"OPEX!U59","v":0},{"$f":"OPEX!V59","v":0},{"$f":"OPEX!W59","v":0},{"$f":"OPEX!X59","v":0},{"$f":"OPEX!Y59","v":0},{"$f":"OPEX!Z59","v":0},{"$f":"OPEX!AA59","v":0},{"$f":"OPEX!AB59","v":0},{"$f":"OPEX!AC59","v":0},{"$f":"OPEX!AD59","v":0},{"$f":"OPEX!AE59","v":0},{"$f":"OPEX!AF59","v":0},{"$f":"OPEX!AG59","v":0},{"$f":"OPEX!AH59","v":0},{"$f":"OPEX!AI59","v":0},{"$f":"OPEX!AJ59","v":0},{"$f":"OPEX!AK59","v":0},{"$f":"OPEX!AL59","v":0},{"$f":"OPEX!AM59","v":0},{"$f":"OPEX!AN59","v":0},{"$f":"OPEX!AO59","v":0},{"$f":"OPEX!AP59","v":0},null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT268:$BC268,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE268:$BN268,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I268:AR268)","v":166500},null,null,{"$f":"SUM(I263:I267)","v":0},{"$f":"SUM(J263:J267)","v":4500},9000,9000,9000,9000,9000,9000,{"$f":"SUM(Q263:Q267)","v":9000},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT269:$BC269,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE269:$BN269,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"OPEX!G61","v":0},{"$f":"OPEX!H61","v":1035},{"$f":"OPEX!I61","v":2070},{"$f":"OPEX!J61","v":2070},{"$f":"OPEX!K61","v":2070},{"$f":"OPEX!L61","v":2070},{"$f":"OPEX!M61","v":2070},{"$f":"OPEX!N61","v":2070},{"$f":"OPEX!O61","v":2070},{"$f":"OPEX!P61","v":2070},{"$f":"OPEX!Q61","v":2070},{"$f":"OPEX!R61","v":2070},{"$f":"OPEX!S61","v":2070},{"$f":"OPEX!T61","v":2070},{"$f":"OPEX!U61","v":2070},{"$f":"OPEX!V61","v":2070},{"$f":"OPEX!W61","v":2070},{"$f":"OPEX!X61","v":2070},{"$f":"OPEX!Y61","v":2070},{"$f":"OPEX!Z61","v":2070},{"$f":"OPEX!AA61","v":0},{"$f":"OPEX!AB61","v":0},{"$f":"OPEX!AC61","v":0},{"$f":"OPEX!AD61","v":0},{"$f":"OPEX!AE61","v":0},{"$f":"OPEX!AF61","v":0},{"$f":"OPEX!AG61","v":0},{"$f":"OPEX!AH61","v":0},{"$f":"OPEX!AI61","v":0},{"$f":"OPEX!AJ61","v":0},{"$f":"OPEX!AK61","v":0},{"$f":"OPEX!AL61","v":0},{"$f":"OPEX!AM61","v":0},{"$f":"OPEX!AN61","v":0},{"$f":"OPEX!AO61","v":0},{"$f":"OPEX!AP61","v":0},null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT270:$BC270,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BE270:$BN270,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I270:AR270)","v":204795},null,null,{"$f":"SUM(I268:I269)","v":0},{"$f":"SUM(J268:J269)","v":5535},11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT272:$BC272,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"External sub-contracting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External sub-contracting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"OPEX!D66","v":"[…]"},{"$f":"INDEX($BE274:$BN274,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I274:AR274)","v":0},null,null,{"$f":"OPEX!G66","v":0},{"$f":"OPEX!H66","v":0},{"$f":"OPEX!I66","v":0},{"$f":"OPEX!J66","v":0},{"$f":"OPEX!K66","v":0},{"$f":"OPEX!L66","v":0},{"$f":"OPEX!M66","v":0},{"$f":"OPEX!N66","v":0},{"$f":"OPEX!O66","v":0},{"$f":"OPEX!P66","v":0},{"$f":"OPEX!Q66","v":0},{"$f":"OPEX!R66","v":0},{"$f":"OPEX!S66","v":0},{"$f":"OPEX!T66","v":0},{"$f":"OPEX!U66","v":0},{"$f":"OPEX!V66","v":0},{"$f":"OPEX!W66","v":0},{"$f":"OPEX!X66","v":0},{"$f":"OPEX!Y66","v":0},{"$f":"OPEX!Z66","v":0},{"$f":"OPEX!AA66","v":0},{"$f":"OPEX!AB66","v":0},{"$f":"OPEX!AC66","v":0},{"$f":"OPEX!AD66","v":0},{"$f":"OPEX!AE66","v":0},{"$f":"OPEX!AF66","v":0},{"$f":"OPEX!AG66","v":0},{"$f":"OPEX!AH66","v":0},{"$f":"OPEX!AI66","v":0},{"$f":"OPEX!AJ66","v":0},{"$f":"OPEX!AK66","v":0},{"$f":"OPEX!AL66","v":0},{"$f":"OPEX!AM66","v":0},{"$f":"OPEX!AN66","v":0},{"$f":"OPEX!AO66","v":0},{"$f":"OPEX!AP66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D67","v":"[…]"},{"$f":"INDEX($BE275:$BN275,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G67","v":0},{"$f":"OPEX!H67","v":0},{"$f":"OPEX!I67","v":0},{"$f":"OPEX!J67","v":0},{"$f":"OPEX!K67","v":0},{"$f":"OPEX!L67","v":0},{"$f":"OPEX!M67","v":0},{"$f":"OPEX!N67","v":0},{"$f":"OPEX!O67","v":0},{"$f":"OPEX!P67","v":0},{"$f":"OPEX!Q67","v":0},{"$f":"OPEX!R67","v":0},{"$f":"OPEX!S67","v":0},{"$f":"OPEX!T67","v":0},{"$f":"OPEX!U67","v":0},{"$f":"OPEX!V67","v":0},{"$f":"OPEX!W67","v":0},{"$f":"OPEX!X67","v":0},{"$f":"OPEX!Y67","v":0},{"$f":"OPEX!Z67","v":0},{"$f":"OPEX!AA67","v":0},{"$f":"OPEX!AB67","v":0},{"$f":"OPEX!AC67","v":0},{"$f":"OPEX!AD67","v":0},{"$f":"OPEX!AE67","v":0},{"$f":"OPEX!AF67","v":0},{"$f":"OPEX!AG67","v":0},{"$f":"OPEX!AH67","v":0},{"$f":"OPEX!AI67","v":0},{"$f":"OPEX!AJ67","v":0},{"$f":"OPEX!AK67","v":0},{"$f":"OPEX!AL67","v":0},{"$f":"OPEX!AM67","v":0},{"$f":"OPEX!AN67","v":0},{"$f":"OPEX!AO67","v":0},{"$f":"OPEX!AP67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D68","v":"[…]"},{"$f":"INDEX($BE276:$BN276,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G68","v":0},{"$f":"OPEX!H68","v":0},{"$f":"OPEX!I68","v":0},{"$f":"OPEX!J68","v":0},{"$f":"OPEX!K68","v":0},{"$f":"OPEX!L68","v":0},{"$f":"OPEX!M68","v":0},{"$f":"OPEX!N68","v":0},{"$f":"OPEX!O68","v":0},{"$f":"OPEX!P68","v":0},{"$f":"OPEX!Q68","v":0},{"$f":"OPEX!R68","v":0},{"$f":"OPEX!S68","v":0},{"$f":"OPEX!T68","v":0},{"$f":"OPEX!U68","v":0},{"$f":"OPEX!V68","v":0},{"$f":"OPEX!W68","v":0},{"$f":"OPEX!X68","v":0},{"$f":"OPEX!Y68","v":0},{"$f":"OPEX!Z68","v":0},{"$f":"OPEX!AA68","v":0},{"$f":"OPEX!AB68","v":0},{"$f":"OPEX!AC68","v":0},{"$f":"OPEX!AD68","v":0},{"$f":"OPEX!AE68","v":0},{"$f":"OPEX!AF68","v":0},{"$f":"OPEX!AG68","v":0},{"$f":"OPEX!AH68","v":0},{"$f":"OPEX!AI68","v":0},{"$f":"OPEX!AJ68","v":0},{"$f":"OPEX!AK68","v":0},{"$f":"OPEX!AL68","v":0},{"$f":"OPEX!AM68","v":0},{"$f":"OPEX!AN68","v":0},{"$f":"OPEX!AO68","v":0},{"$f":"OPEX!AP68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D69","v":"[…]"},{"$f":"INDEX($BE277:$BN277,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G69","v":0},{"$f":"OPEX!H69","v":0},{"$f":"OPEX!I69","v":0},{"$f":"OPEX!J69","v":0},{"$f":"OPEX!K69","v":0},{"$f":"OPEX!L69","v":0},{"$f":"OPEX!M69","v":0},{"$f":"OPEX!N69","v":0},{"$f":"OPEX!O69","v":0},{"$f":"OPEX!P69","v":0},{"$f":"OPEX!Q69","v":0},{"$f":"OPEX!R69","v":0},{"$f":"OPEX!S69","v":0},{"$f":"OPEX!T69","v":0},{"$f":"OPEX!U69","v":0},{"$f":"OPEX!V69","v":0},{"$f":"OPEX!W69","v":0},{"$f":"OPEX!X69","v":0},{"$f":"OPEX!Y69","v":0},{"$f":"OPEX!Z69","v":0},{"$f":"OPEX!AA69","v":0},{"$f":"OPEX!AB69","v":0},{"$f":"OPEX!AC69","v":0},{"$f":"OPEX!AD69","v":0},{"$f":"OPEX!AE69","v":0},{"$f":"OPEX!AF69","v":0},{"$f":"OPEX!AG69","v":0},{"$f":"OPEX!AH69","v":0},{"$f":"OPEX!AI69","v":0},{"$f":"OPEX!AJ69","v":0},{"$f":"OPEX!AK69","v":0},{"$f":"OPEX!AL69","v":0},{"$f":"OPEX!AM69","v":0},{"$f":"OPEX!AN69","v":0},{"$f":"OPEX!AO69","v":0},{"$f":"OPEX!AP69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D70","v":"[…]"},{"$f":"INDEX($BE278:$BN278,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G70","v":0},{"$f":"OPEX!H70","v":0},{"$f":"OPEX!I70","v":0},{"$f":"OPEX!J70","v":0},{"$f":"OPEX!K70","v":0},{"$f":"OPEX!L70","v":0},{"$f":"OPEX!M70","v":0},{"$f":"OPEX!N70","v":0},{"$f":"OPEX!O70","v":0},{"$f":"OPEX!P70","v":0},{"$f":"OPEX!Q70","v":0},{"$f":"OPEX!R70","v":0},{"$f":"OPEX!S70","v":0},{"$f":"OPEX!T70","v":0},{"$f":"OPEX!U70","v":0},{"$f":"OPEX!V70","v":0},{"$f":"OPEX!W70","v":0},{"$f":"OPEX!X70","v":0},{"$f":"OPEX!Y70","v":0},{"$f":"OPEX!Z70","v":0},{"$f":"OPEX!AA70","v":0},{"$f":"OPEX!AB70","v":0},{"$f":"OPEX!AC70","v":0},{"$f":"OPEX!AD70","v":0},{"$f":"OPEX!AE70","v":0},{"$f":"OPEX!AF70","v":0},{"$f":"OPEX!AG70","v":0},{"$f":"OPEX!AH70","v":0},{"$f":"OPEX!AI70","v":0},{"$f":"OPEX!AJ70","v":0},{"$f":"OPEX!AK70","v":0},{"$f":"OPEX!AL70","v":0},{"$f":"OPEX!AM70","v":0},{"$f":"OPEX!AN70","v":0},{"$f":"OPEX!AO70","v":0},{"$f":"OPEX!AP70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT279:$BC279,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE279:$BN279,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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,{"$f":"SUM(Q274:Q278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT280:$BC280,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE280:$BN280,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},null,null,null,{"$f":"OPEX!G72","v":0},{"$f":"OPEX!H72","v":0},{"$f":"OPEX!I72","v":0},{"$f":"OPEX!J72","v":0},{"$f":"OPEX!K72","v":0},{"$f":"OPEX!L72","v":0},{"$f":"OPEX!M72","v":0},{"$f":"OPEX!N72","v":0},{"$f":"OPEX!O72","v":0},{"$f":"OPEX!P72","v":0},{"$f":"OPEX!Q72","v":0},{"$f":"OPEX!R72","v":0},{"$f":"OPEX!S72","v":0},{"$f":"OPEX!T72","v":0},{"$f":"OPEX!U72","v":0},{"$f":"OPEX!V72","v":0},{"$f":"OPEX!W72","v":0},{"$f":"OPEX!X72","v":0},{"$f":"OPEX!Y72","v":0},{"$f":"OPEX!Z72","v":0},{"$f":"OPEX!AA72","v":0},{"$f":"OPEX!AB72","v":0},{"$f":"OPEX!AC72","v":0},{"$f":"OPEX!AD72","v":0},{"$f":"OPEX!AE72","v":0},{"$f":"OPEX!AF72","v":0},{"$f":"OPEX!AG72","v":0},{"$f":"OPEX!AH72","v":0},{"$f":"OPEX!AI72","v":0},{"$f":"OPEX!AJ72","v":0},{"$f":"OPEX!AK72","v":0},{"$f":"OPEX!AL72","v":0},{"$f":"OPEX!AM72","v":0},{"$f":"OPEX!AN72","v":0},{"$f":"OPEX!AO72","v":0},{"$f":"OPEX!AP72","v":0},null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT281:$BC281,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BE281:$BN281,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I281:AR281)","v":0},null,null,{"$f":"SUM(I279:I280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT283:$BC283,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"OPEX!D77","v":"[…]"},{"$f":"INDEX($BE285:$BN285,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I285:AR285)","v":0},null,null,{"$f":"OPEX!G77","v":0},{"$f":"OPEX!H77","v":0},{"$f":"OPEX!I77","v":0},{"$f":"OPEX!J77","v":0},{"$f":"OPEX!K77","v":0},{"$f":"OPEX!L77","v":0},{"$f":"OPEX!M77","v":0},{"$f":"OPEX!N77","v":0},{"$f":"OPEX!O77","v":0},{"$f":"OPEX!P77","v":0},{"$f":"OPEX!Q77","v":0},{"$f":"OPEX!R77","v":0},{"$f":"OPEX!S77","v":0},{"$f":"OPEX!T77","v":0},{"$f":"OPEX!U77","v":0},{"$f":"OPEX!V77","v":0},{"$f":"OPEX!W77","v":0},{"$f":"OPEX!X77","v":0},{"$f":"OPEX!Y77","v":0},{"$f":"OPEX!Z77","v":0},{"$f":"OPEX!AA77","v":0},{"$f":"OPEX!AB77","v":0},{"$f":"OPEX!AC77","v":0},{"$f":"OPEX!AD77","v":0},{"$f":"OPEX!AE77","v":0},{"$f":"OPEX!AF77","v":0},{"$f":"OPEX!AG77","v":0},{"$f":"OPEX!AH77","v":0},{"$f":"OPEX!AI77","v":0},{"$f":"OPEX!AJ77","v":0},{"$f":"OPEX!AK77","v":0},{"$f":"OPEX!AL77","v":0},{"$f":"OPEX!AM77","v":0},{"$f":"OPEX!AN77","v":0},{"$f":"OPEX!AO77","v":0},{"$f":"OPEX!AP77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D78","v":"[…]"},{"$f":"INDEX($BE286:$BN286,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G78","v":0},{"$f":"OPEX!H78","v":0},{"$f":"OPEX!I78","v":0},{"$f":"OPEX!J78","v":0},{"$f":"OPEX!K78","v":0},{"$f":"OPEX!L78","v":0},{"$f":"OPEX!M78","v":0},{"$f":"OPEX!N78","v":0},{"$f":"OPEX!O78","v":0},{"$f":"OPEX!P78","v":0},{"$f":"OPEX!Q78","v":0},{"$f":"OPEX!R78","v":0},{"$f":"OPEX!S78","v":0},{"$f":"OPEX!T78","v":0},{"$f":"OPEX!U78","v":0},{"$f":"OPEX!V78","v":0},{"$f":"OPEX!W78","v":0},{"$f":"OPEX!X78","v":0},{"$f":"OPEX!Y78","v":0},{"$f":"OPEX!Z78","v":0},{"$f":"OPEX!AA78","v":0},{"$f":"OPEX!AB78","v":0},{"$f":"OPEX!AC78","v":0},{"$f":"OPEX!AD78","v":0},{"$f":"OPEX!AE78","v":0},{"$f":"OPEX!AF78","v":0},{"$f":"OPEX!AG78","v":0},{"$f":"OPEX!AH78","v":0},{"$f":"OPEX!AI78","v":0},{"$f":"OPEX!AJ78","v":0},{"$f":"OPEX!AK78","v":0},{"$f":"OPEX!AL78","v":0},{"$f":"OPEX!AM78","v":0},{"$f":"OPEX!AN78","v":0},{"$f":"OPEX!AO78","v":0},{"$f":"OPEX!AP78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D79","v":"[…]"},{"$f":"INDEX($BE287:$BN287,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G79","v":0},{"$f":"OPEX!H79","v":0},{"$f":"OPEX!I79","v":0},{"$f":"OPEX!J79","v":0},{"$f":"OPEX!K79","v":0},{"$f":"OPEX!L79","v":0},{"$f":"OPEX!M79","v":0},{"$f":"OPEX!N79","v":0},{"$f":"OPEX!O79","v":0},{"$f":"OPEX!P79","v":0},{"$f":"OPEX!Q79","v":0},{"$f":"OPEX!R79","v":0},{"$f":"OPEX!S79","v":0},{"$f":"OPEX!T79","v":0},{"$f":"OPEX!U79","v":0},{"$f":"OPEX!V79","v":0},{"$f":"OPEX!W79","v":0},{"$f":"OPEX!X79","v":0},{"$f":"OPEX!Y79","v":0},{"$f":"OPEX!Z79","v":0},{"$f":"OPEX!AA79","v":0},{"$f":"OPEX!AB79","v":0},{"$f":"OPEX!AC79","v":0},{"$f":"OPEX!AD79","v":0},{"$f":"OPEX!AE79","v":0},{"$f":"OPEX!AF79","v":0},{"$f":"OPEX!AG79","v":0},{"$f":"OPEX!AH79","v":0},{"$f":"OPEX!AI79","v":0},{"$f":"OPEX!AJ79","v":0},{"$f":"OPEX!AK79","v":0},{"$f":"OPEX!AL79","v":0},{"$f":"OPEX!AM79","v":0},{"$f":"OPEX!AN79","v":0},{"$f":"OPEX!AO79","v":0},{"$f":"OPEX!AP79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D80","v":"[…]"},{"$f":"INDEX($BE288:$BN288,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G80","v":0},{"$f":"OPEX!H80","v":0},{"$f":"OPEX!I80","v":0},{"$f":"OPEX!J80","v":0},{"$f":"OPEX!K80","v":0},{"$f":"OPEX!L80","v":0},{"$f":"OPEX!M80","v":0},{"$f":"OPEX!N80","v":0},{"$f":"OPEX!O80","v":0},{"$f":"OPEX!P80","v":0},{"$f":"OPEX!Q80","v":0},{"$f":"OPEX!R80","v":0},{"$f":"OPEX!S80","v":0},{"$f":"OPEX!T80","v":0},{"$f":"OPEX!U80","v":0},{"$f":"OPEX!V80","v":0},{"$f":"OPEX!W80","v":0},{"$f":"OPEX!X80","v":0},{"$f":"OPEX!Y80","v":0},{"$f":"OPEX!Z80","v":0},{"$f":"OPEX!AA80","v":0},{"$f":"OPEX!AB80","v":0},{"$f":"OPEX!AC80","v":0},{"$f":"OPEX!AD80","v":0},{"$f":"OPEX!AE80","v":0},{"$f":"OPEX!AF80","v":0},{"$f":"OPEX!AG80","v":0},{"$f":"OPEX!AH80","v":0},{"$f":"OPEX!AI80","v":0},{"$f":"OPEX!AJ80","v":0},{"$f":"OPEX!AK80","v":0},{"$f":"OPEX!AL80","v":0},{"$f":"OPEX!AM80","v":0},{"$f":"OPEX!AN80","v":0},{"$f":"OPEX!AO80","v":0},{"$f":"OPEX!AP80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D81","v":"[…]"},{"$f":"INDEX($BE289:$BN289,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G81","v":0},{"$f":"OPEX!H81","v":0},{"$f":"OPEX!I81","v":0},{"$f":"OPEX!J81","v":0},{"$f":"OPEX!K81","v":0},{"$f":"OPEX!L81","v":0},{"$f":"OPEX!M81","v":0},{"$f":"OPEX!N81","v":0},{"$f":"OPEX!O81","v":0},{"$f":"OPEX!P81","v":0},{"$f":"OPEX!Q81","v":0},{"$f":"OPEX!R81","v":0},{"$f":"OPEX!S81","v":0},{"$f":"OPEX!T81","v":0},{"$f":"OPEX!U81","v":0},{"$f":"OPEX!V81","v":0},{"$f":"OPEX!W81","v":0},{"$f":"OPEX!X81","v":0},{"$f":"OPEX!Y81","v":0},{"$f":"OPEX!Z81","v":0},{"$f":"OPEX!AA81","v":0},{"$f":"OPEX!AB81","v":0},{"$f":"OPEX!AC81","v":0},{"$f":"OPEX!AD81","v":0},{"$f":"OPEX!AE81","v":0},{"$f":"OPEX!AF81","v":0},{"$f":"OPEX!AG81","v":0},{"$f":"OPEX!AH81","v":0},{"$f":"OPEX!AI81","v":0},{"$f":"OPEX!AJ81","v":0},{"$f":"OPEX!AK81","v":0},{"$f":"OPEX!AL81","v":0},{"$f":"OPEX!AM81","v":0},{"$f":"OPEX!AN81","v":0},{"$f":"OPEX!AO81","v":0},{"$f":"OPEX!AP81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT290:$BC290,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE290:$BN290,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I290:AR290)","v":0},null,null,{"$f":"SUM(I285:I289)","v":0},{"$f":"SUM(J285:J289)","v":0},{"$f":"SUM(K285:K289)","v":0},{"$f":"SUM(L285:L289)","v":0},{"$f":"SUM(M285:M289)","v":0},{"$f":"SUM(N285:N289)","v":0},{"$f":"SUM(O285:O289)","v":0},{"$f":"SUM(P285:P289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT291:$BC291,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE291:$BN291,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},null,null,null,{"$f":"OPEX!G83","v":0},{"$f":"OPEX!H83","v":0},{"$f":"OPEX!I83","v":0},{"$f":"OPEX!J83","v":0},{"$f":"OPEX!K83","v":0},{"$f":"OPEX!L83","v":0},{"$f":"OPEX!M83","v":0},{"$f":"OPEX!N83","v":0},{"$f":"OPEX!O83","v":0},{"$f":"OPEX!P83","v":0},{"$f":"OPEX!Q83","v":0},{"$f":"OPEX!R83","v":0},{"$f":"OPEX!S83","v":0},{"$f":"OPEX!T83","v":0},{"$f":"OPEX!U83","v":0},{"$f":"OPEX!V83","v":0},{"$f":"OPEX!W83","v":0},{"$f":"OPEX!X83","v":0},{"$f":"OPEX!Y83","v":0},{"$f":"OPEX!Z83","v":0},{"$f":"OPEX!AA83","v":0},{"$f":"OPEX!AB83","v":0},{"$f":"OPEX!AC83","v":0},{"$f":"OPEX!AD83","v":0},{"$f":"OPEX!AE83","v":0},{"$f":"OPEX!AF83","v":0},{"$f":"OPEX!AG83","v":0},{"$f":"OPEX!AH83","v":0},{"$f":"OPEX!AI83","v":0},{"$f":"OPEX!AJ83","v":0},{"$f":"OPEX!AK83","v":0},{"$f":"OPEX!AL83","v":0},{"$f":"OPEX!AM83","v":0},{"$f":"OPEX!AN83","v":0},{"$f":"OPEX!AO83","v":0},{"$f":"OPEX!AP83","v":0},null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT292:$BC292,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BE292:$BN292,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I292:AR292)","v":0},null,null,{"$f":"SUM(I290:I291)","v":0},{"$f":"SUM(J290:J291)","v":0},{"$f":"SUM(K290:K291)","v":0},{"$f":"SUM(L290:L291)","v":0},{"$f":"SUM(M290:M291)","v":0},{"$f":"SUM(N290:N291)","v":0},{"$f":"SUM(O290:O291)","v":0},{"$f":"SUM(P290:P291)","v":0},{"$f":"SUM(Q290:Q291)","v":0},{"$f":"SUM(R290:R291)","v":0},{"$f":"SUM(S290:S291)","v":0},{"$f":"SUM(T290:T291)","v":0},{"$f":"SUM(U290:U291)","v":0},{"$f":"SUM(V290:V291)","v":0},{"$f":"SUM(W290:W291)","v":0},{"$f":"SUM(X290:X291)","v":0},{"$f":"SUM(Y290:Y291)","v":0},{"$f":"SUM(Z290:Z291)","v":0},{"$f":"SUM(AA290:AA291)","v":0},{"$f":"SUM(AB290:AB291)","v":0},{"$f":"SUM(AC290:AC291)","v":0},{"$f":"SUM(AD290:AD291)","v":0},{"$f":"SUM(AE290:AE291)","v":0},{"$f":"SUM(AF290:AF291)","v":0},{"$f":"SUM(AG290:AG291)","v":0},{"$f":"SUM(AH290:AH291)","v":0},{"$f":"SUM(AI290:AI291)","v":0},{"$f":"SUM(AJ290:AJ291)","v":0},{"$f":"SUM(AK290:AK291)","v":0},{"$f":"SUM(AL290:AL291)","v":0},{"$f":"SUM(AM290:AM291)","v":0},{"$f":"SUM(AN290:AN291)","v":0},{"$f":"SUM(AO290:AO291)","v":0},{"$f":"SUM(AP290:AP291)","v":0},{"$f":"SUM(AQ290:AQ291)","v":0},{"$f":"SUM(AR290:AR291)","v":0},null,"Total cost incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT294:$BC294,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT296:$BC296,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy costs"},{"$f":"INDEX($BE296:$BN296,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I296:AR296)","v":15718721.850000005},null,null,{"$f":"SUM(I204,I213,I222,I231,I240,I249,I258)","v":0},{"$f":"SUM(J204,J213,J222,J231,J240,J249,J258)","v":827301.15},827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,827301.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT297:$BC297,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Maintenance costs"},{"$f":"INDEX($BE297:$BN297,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},166500,null,null,{"$f":"I268","v":0},{"$f":"J268","v":4500},9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Maintenance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT298:$BC298,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"External sub-contracting"},{"$f":"INDEX($BE298:$BN298,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I279","v":0},{"$f":"J279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"External sub-contracting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT299:$BC299,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},{"$f":"INDEX($BE299:$BN299,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I290","v":0},{"$f":"J290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT300:$BC300,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE300:$BN300,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},15885221.850000005,null,null,{"$f":"SUM(I296:I299)","v":0},{"$f":"SUM(J296:J299)","v":831801.15},836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,836301.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT302:$BC302,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy costs"},{"$f":"INDEX($BE302:$BN302,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I302:AR302)","v":19385660.38499999},null,null,{"$f":"SUM(I205,I214,I223,I232,I241,I250,I259)","v":0},1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,1020297.9149999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT303:$BC303,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Maintenance costs"},{"$f":"INDEX($BE303:$BN303,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},204795,null,null,{"$f":"I270","v":0},5535,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,11070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Maintenance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT304:$BC304,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"External sub-contracting"},{"$f":"INDEX($BE304:$BN304,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT305:$BC305,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},{"$f":"INDEX($BE305:$BN305,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I292","v":0},{"$f":"J292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT306:$BC306,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE306:$BN306,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},19590455.38499999,null,null,{"$f":"SUM(I302:I305)","v":0},{"$f":"SUM(J302:J305)","v":1025832.9149999999},1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,1031367.9149999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT308:$BC308,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating costs - costs after energy renovation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating costs - costs after energy renovation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT310:$BC310,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy consumption - by energy carrier"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy consumption - by energy carrier","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT312:$BC312,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Electricity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT313:$BC313,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE313:$BN313,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I313:AR313)","v":29622083},null,null,{"$f":"OPEX!G91","v":0},{"$f":"OPEX!H91","v":1559057},{"$f":"OPEX!I91","v":1559057},{"$f":"OPEX!J91","v":1559057},{"$f":"OPEX!K91","v":1559057},{"$f":"OPEX!L91","v":1559057},{"$f":"OPEX!M91","v":1559057},{"$f":"OPEX!N91","v":1559057},{"$f":"OPEX!O91","v":1559057},{"$f":"OPEX!P91","v":1559057},{"$f":"OPEX!Q91","v":1559057},{"$f":"OPEX!R91","v":1559057},{"$f":"OPEX!S91","v":1559057},{"$f":"OPEX!T91","v":1559057},{"$f":"OPEX!U91","v":1559057},{"$f":"OPEX!V91","v":1559057},{"$f":"OPEX!W91","v":1559057},{"$f":"OPEX!X91","v":1559057},{"$f":"OPEX!Y91","v":1559057},{"$f":"OPEX!Z91","v":1559057},{"$f":"OPEX!AA91","v":0},{"$f":"OPEX!AB91","v":0},{"$f":"OPEX!AC91","v":0},{"$f":"OPEX!AD91","v":0},{"$f":"OPEX!AE91","v":0},{"$f":"OPEX!AF91","v":0},{"$f":"OPEX!AG91","v":0},{"$f":"OPEX!AH91","v":0},{"$f":"OPEX!AI91","v":0},{"$f":"OPEX!AJ91","v":0},{"$f":"OPEX!AK91","v":0},{"$f":"OPEX!AL91","v":0},{"$f":"OPEX!AM91","v":0},{"$f":"OPEX!AN91","v":0},{"$f":"OPEX!AO91","v":0},{"$f":"OPEX!AP91","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT314:$BC314,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE314:$BN314,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G92","v":0},{"$f":"OPEX!H92","v":0.5},{"$f":"OPEX!I92","v":0.5},{"$f":"OPEX!J92","v":0.5},{"$f":"OPEX!K92","v":0.5},{"$f":"OPEX!L92","v":0.5},{"$f":"OPEX!M92","v":0.5},{"$f":"OPEX!N92","v":0.5},{"$f":"OPEX!O92","v":0.5},{"$f":"OPEX!P92","v":0.5},{"$f":"OPEX!Q92","v":0.5},{"$f":"OPEX!R92","v":0.5},{"$f":"OPEX!S92","v":0.5},{"$f":"OPEX!T92","v":0.5},{"$f":"OPEX!U92","v":0.5},{"$f":"OPEX!V92","v":0.5},{"$f":"OPEX!W92","v":0.5},{"$f":"OPEX!X92","v":0.5},{"$f":"OPEX!Y92","v":0.5},{"$f":"OPEX!Z92","v":0.5},{"$f":"OPEX!AA92","v":0},{"$f":"OPEX!AB92","v":0},{"$f":"OPEX!AC92","v":0},{"$f":"OPEX!AD92","v":0},{"$f":"OPEX!AE92","v":0},{"$f":"OPEX!AF92","v":0},{"$f":"OPEX!AG92","v":0},{"$f":"OPEX!AH92","v":0},{"$f":"OPEX!AI92","v":0},{"$f":"OPEX!AJ92","v":0},{"$f":"OPEX!AK92","v":0},{"$f":"OPEX!AL92","v":0},{"$f":"OPEX!AM92","v":0},{"$f":"OPEX!AN92","v":0},{"$f":"OPEX!AO92","v":0},{"$f":"OPEX!AP92","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT315:$BC315,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE315:$BN315,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I314,I316:I317)","v":0},{"$f":"SUM(J314,J316:J317)","v":0.61499999999999999},{"$f":"SUM(K314,K316:K317)","v":0.61499999999999999},{"$f":"SUM(L314,L316:L317)","v":0.61499999999999999},{"$f":"SUM(M314,M316:M317)","v":0.61499999999999999},{"$f":"SUM(N314,N316:N317)","v":0.61499999999999999},{"$f":"SUM(O314,O316:O317)","v":0.61499999999999999},{"$f":"SUM(P314,P316:P317)","v":0.61499999999999999},0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0.61499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT316:$BC316,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE316:$BN316,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G94","v":0},{"$f":"OPEX!H94","v":0.115},{"$f":"OPEX!I94","v":0.115},{"$f":"OPEX!J94","v":0.115},{"$f":"OPEX!K94","v":0.115},{"$f":"OPEX!L94","v":0.115},{"$f":"OPEX!M94","v":0.115},{"$f":"OPEX!N94","v":0.115},{"$f":"OPEX!O94","v":0.115},{"$f":"OPEX!P94","v":0.115},{"$f":"OPEX!Q94","v":0.115},{"$f":"OPEX!R94","v":0.115},{"$f":"OPEX!S94","v":0.115},{"$f":"OPEX!T94","v":0.115},{"$f":"OPEX!U94","v":0.115},{"$f":"OPEX!V94","v":0.115},{"$f":"OPEX!W94","v":0.115},{"$f":"OPEX!X94","v":0.115},{"$f":"OPEX!Y94","v":0.115},{"$f":"OPEX!Z94","v":0.115},{"$f":"OPEX!AA94","v":0},{"$f":"OPEX!AB94","v":0},{"$f":"OPEX!AC94","v":0},{"$f":"OPEX!AD94","v":0},{"$f":"OPEX!AE94","v":0},{"$f":"OPEX!AF94","v":0},{"$f":"OPEX!AG94","v":0},{"$f":"OPEX!AH94","v":0},{"$f":"OPEX!AI94","v":0},{"$f":"OPEX!AJ94","v":0},{"$f":"OPEX!AK94","v":0},{"$f":"OPEX!AL94","v":0},{"$f":"OPEX!AM94","v":0},{"$f":"OPEX!AN94","v":0},{"$f":"OPEX!AO94","v":0},{"$f":"OPEX!AP94","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT317:$BC317,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE317:$BN317,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G95","v":0},{"$f":"OPEX!H95","v":0},{"$f":"OPEX!I95","v":0},{"$f":"OPEX!J95","v":0},{"$f":"OPEX!K95","v":0},{"$f":"OPEX!L95","v":0},{"$f":"OPEX!M95","v":0},{"$f":"OPEX!N95","v":0},{"$f":"OPEX!O95","v":0},{"$f":"OPEX!P95","v":0},{"$f":"OPEX!Q95","v":0},{"$f":"OPEX!R95","v":0},{"$f":"OPEX!S95","v":0},{"$f":"OPEX!T95","v":0},{"$f":"OPEX!U95","v":0},{"$f":"OPEX!V95","v":0},{"$f":"OPEX!W95","v":0},{"$f":"OPEX!X95","v":0},{"$f":"OPEX!Y95","v":0},{"$f":"OPEX!Z95","v":0},{"$f":"OPEX!AA95","v":0},{"$f":"OPEX!AB95","v":0},{"$f":"OPEX!AC95","v":0},{"$f":"OPEX!AD95","v":0},{"$f":"OPEX!AE95","v":0},{"$f":"OPEX!AF95","v":0},{"$f":"OPEX!AG95","v":0},{"$f":"OPEX!AH95","v":0},{"$f":"OPEX!AI95","v":0},{"$f":"OPEX!AJ95","v":0},{"$f":"OPEX!AK95","v":0},{"$f":"OPEX!AL95","v":0},{"$f":"OPEX!AM95","v":0},{"$f":"OPEX!AN95","v":0},{"$f":"OPEX!AO95","v":0},{"$f":"OPEX!AP95","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT318:$BC318,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE318:$BN318,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I318:AR318)","v":14811041.5},null,null,{"$f":"I313*I314","v":0},{"$f":"J313*J314","v":779528.5},779528.5,779528.5,779528.5,779528.5,779528.5,779528.5,{"$f":"Q313*Q314","v":779528.5},779528.5,779528.5,779528.5,779528.5,779528.5,779528.5,779528.5,779528.5,779528.5,779528.5,779528.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT319:$BC319,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE319:$BN319,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I319:AR319)","v":18217581.044999998},null,null,{"$f":"I313*I315","v":0},{"$f":"J313*J315","v":958820.05499999993},958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,{"$f":"Q313*Q315","v":958820.05499999993},958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,958820.05499999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT321:$BC321,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Gas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT322:$BC322,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE322:$BN322,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I322:AR322)","v":0},null,null,{"$f":"OPEX!G97","v":0},{"$f":"OPEX!H97","v":0},{"$f":"OPEX!I97","v":0},{"$f":"OPEX!J97","v":0},{"$f":"OPEX!K97","v":0},{"$f":"OPEX!L97","v":0},{"$f":"OPEX!M97","v":0},{"$f":"OPEX!N97","v":0},{"$f":"OPEX!O97","v":0},{"$f":"OPEX!P97","v":0},{"$f":"OPEX!Q97","v":0},{"$f":"OPEX!R97","v":0},{"$f":"OPEX!S97","v":0},{"$f":"OPEX!T97","v":0},{"$f":"OPEX!U97","v":0},{"$f":"OPEX!V97","v":0},{"$f":"OPEX!W97","v":0},{"$f":"OPEX!X97","v":0},{"$f":"OPEX!Y97","v":0},{"$f":"OPEX!Z97","v":0},{"$f":"OPEX!AA97","v":0},{"$f":"OPEX!AB97","v":0},{"$f":"OPEX!AC97","v":0},{"$f":"OPEX!AD97","v":0},{"$f":"OPEX!AE97","v":0},{"$f":"OPEX!AF97","v":0},{"$f":"OPEX!AG97","v":0},{"$f":"OPEX!AH97","v":0},{"$f":"OPEX!AI97","v":0},{"$f":"OPEX!AJ97","v":0},{"$f":"OPEX!AK97","v":0},{"$f":"OPEX!AL97","v":0},{"$f":"OPEX!AM97","v":0},{"$f":"OPEX!AN97","v":0},{"$f":"OPEX!AO97","v":0},{"$f":"OPEX!AP97","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT323:$BC323,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE323:$BN323,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G98","v":0},{"$f":"OPEX!H98","v":3.7631490999304504E-2},{"$f":"OPEX!I98","v":3.7631490999304504E-2},{"$f":"OPEX!J98","v":3.7631490999304504E-2},{"$f":"OPEX!K98","v":3.7631490999304504E-2},{"$f":"OPEX!L98","v":3.7631490999304504E-2},{"$f":"OPEX!M98","v":3.7631490999304504E-2},{"$f":"OPEX!N98","v":3.7631490999304504E-2},{"$f":"OPEX!O98","v":3.7631490999304504E-2},{"$f":"OPEX!P98","v":3.7631490999304504E-2},{"$f":"OPEX!Q98","v":3.7631490999304504E-2},{"$f":"OPEX!R98","v":3.7631490999304504E-2},{"$f":"OPEX!S98","v":3.7631490999304504E-2},{"$f":"OPEX!T98","v":3.7631490999304504E-2},{"$f":"OPEX!U98","v":3.7631490999304504E-2},{"$f":"OPEX!V98","v":3.7631490999304504E-2},{"$f":"OPEX!W98","v":3.7631490999304504E-2},{"$f":"OPEX!X98","v":3.7631490999304504E-2},{"$f":"OPEX!Y98","v":3.7631490999304504E-2},{"$f":"OPEX!Z98","v":3.7631490999304504E-2},{"$f":"OPEX!AA98","v":0},{"$f":"OPEX!AB98","v":0},{"$f":"OPEX!AC98","v":0},{"$f":"OPEX!AD98","v":0},{"$f":"OPEX!AE98","v":0},{"$f":"OPEX!AF98","v":0},{"$f":"OPEX!AG98","v":0},{"$f":"OPEX!AH98","v":0},{"$f":"OPEX!AI98","v":0},{"$f":"OPEX!AJ98","v":0},{"$f":"OPEX!AK98","v":0},{"$f":"OPEX!AL98","v":0},{"$f":"OPEX!AM98","v":0},{"$f":"OPEX!AN98","v":0},{"$f":"OPEX!AO98","v":0},{"$f":"OPEX!AP98","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT324:$BC324,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE324:$BN324,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I323,I325:I326)","v":0},{"$f":"SUM(J323,J325:J326)","v":4.6286733929144543E-2},{"$f":"SUM(K323,K325:K326)","v":4.6286733929144543E-2},{"$f":"SUM(L323,L325:L326)","v":4.6286733929144543E-2},{"$f":"SUM(M323,M325:M326)","v":4.6286733929144543E-2},{"$f":"SUM(N323,N325:N326)","v":4.6286733929144543E-2},{"$f":"SUM(O323,O325:O326)","v":4.6286733929144543E-2},{"$f":"SUM(P323,P325:P326)","v":4.6286733929144543E-2},4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,4.6286733929144543E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT325:$BC325,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE325:$BN325,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G100","v":0},{"$f":"OPEX!H100","v":8.6552429298400371E-3},{"$f":"OPEX!I100","v":8.6552429298400371E-3},{"$f":"OPEX!J100","v":8.6552429298400371E-3},{"$f":"OPEX!K100","v":8.6552429298400371E-3},{"$f":"OPEX!L100","v":8.6552429298400371E-3},{"$f":"OPEX!M100","v":8.6552429298400371E-3},{"$f":"OPEX!N100","v":8.6552429298400371E-3},{"$f":"OPEX!O100","v":8.6552429298400371E-3},{"$f":"OPEX!P100","v":8.6552429298400371E-3},{"$f":"OPEX!Q100","v":8.6552429298400371E-3},{"$f":"OPEX!R100","v":8.6552429298400371E-3},{"$f":"OPEX!S100","v":8.6552429298400371E-3},{"$f":"OPEX!T100","v":8.6552429298400371E-3},{"$f":"OPEX!U100","v":8.6552429298400371E-3},{"$f":"OPEX!V100","v":8.6552429298400371E-3},{"$f":"OPEX!W100","v":8.6552429298400371E-3},{"$f":"OPEX!X100","v":8.6552429298400371E-3},{"$f":"OPEX!Y100","v":8.6552429298400371E-3},{"$f":"OPEX!Z100","v":8.6552429298400371E-3},{"$f":"OPEX!AA100","v":0},{"$f":"OPEX!AB100","v":0},{"$f":"OPEX!AC100","v":0},{"$f":"OPEX!AD100","v":0},{"$f":"OPEX!AE100","v":0},{"$f":"OPEX!AF100","v":0},{"$f":"OPEX!AG100","v":0},{"$f":"OPEX!AH100","v":0},{"$f":"OPEX!AI100","v":0},{"$f":"OPEX!AJ100","v":0},{"$f":"OPEX!AK100","v":0},{"$f":"OPEX!AL100","v":0},{"$f":"OPEX!AM100","v":0},{"$f":"OPEX!AN100","v":0},{"$f":"OPEX!AO100","v":0},{"$f":"OPEX!AP100","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT326:$BC326,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE326:$BN326,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G101","v":0},{"$f":"OPEX!H101","v":0},{"$f":"OPEX!I101","v":0},{"$f":"OPEX!J101","v":0},{"$f":"OPEX!K101","v":0},{"$f":"OPEX!L101","v":0},{"$f":"OPEX!M101","v":0},{"$f":"OPEX!N101","v":0},{"$f":"OPEX!O101","v":0},{"$f":"OPEX!P101","v":0},{"$f":"OPEX!Q101","v":0},{"$f":"OPEX!R101","v":0},{"$f":"OPEX!S101","v":0},{"$f":"OPEX!T101","v":0},{"$f":"OPEX!U101","v":0},{"$f":"OPEX!V101","v":0},{"$f":"OPEX!W101","v":0},{"$f":"OPEX!X101","v":0},{"$f":"OPEX!Y101","v":0},{"$f":"OPEX!Z101","v":0},{"$f":"OPEX!AA101","v":0},{"$f":"OPEX!AB101","v":0},{"$f":"OPEX!AC101","v":0},{"$f":"OPEX!AD101","v":0},{"$f":"OPEX!AE101","v":0},{"$f":"OPEX!AF101","v":0},{"$f":"OPEX!AG101","v":0},{"$f":"OPEX!AH101","v":0},{"$f":"OPEX!AI101","v":0},{"$f":"OPEX!AJ101","v":0},{"$f":"OPEX!AK101","v":0},{"$f":"OPEX!AL101","v":0},{"$f":"OPEX!AM101","v":0},{"$f":"OPEX!AN101","v":0},{"$f":"OPEX!AO101","v":0},{"$f":"OPEX!AP101","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT327:$BC327,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE327:$BN327,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I327:AR327)","v":0},null,null,{"$f":"I322*I323","v":0},{"$f":"J322*J323","v":0},0,0,0,0,0,0,{"$f":"Q322*Q323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT328:$BC328,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE328:$BN328,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I328:AR328)","v":0},null,null,{"$f":"I322*I324","v":0},{"$f":"J322*J324","v":0},0,0,0,0,0,0,{"$f":"Q322*Q324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT330:$BC330,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Fuel oil "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel oil ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT331:$BC331,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE331:$BN331,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I331:AR331)","v":0},null,null,{"$f":"OPEX!G103","v":0},{"$f":"OPEX!H103","v":0},{"$f":"OPEX!I103","v":0},{"$f":"OPEX!J103","v":0},{"$f":"OPEX!K103","v":0},{"$f":"OPEX!L103","v":0},{"$f":"OPEX!M103","v":0},{"$f":"OPEX!N103","v":0},{"$f":"OPEX!O103","v":0},{"$f":"OPEX!P103","v":0},{"$f":"OPEX!Q103","v":0},{"$f":"OPEX!R103","v":0},{"$f":"OPEX!S103","v":0},{"$f":"OPEX!T103","v":0},{"$f":"OPEX!U103","v":0},{"$f":"OPEX!V103","v":0},{"$f":"OPEX!W103","v":0},{"$f":"OPEX!X103","v":0},{"$f":"OPEX!Y103","v":0},{"$f":"OPEX!Z103","v":0},{"$f":"OPEX!AA103","v":0},{"$f":"OPEX!AB103","v":0},{"$f":"OPEX!AC103","v":0},{"$f":"OPEX!AD103","v":0},{"$f":"OPEX!AE103","v":0},{"$f":"OPEX!AF103","v":0},{"$f":"OPEX!AG103","v":0},{"$f":"OPEX!AH103","v":0},{"$f":"OPEX!AI103","v":0},{"$f":"OPEX!AJ103","v":0},{"$f":"OPEX!AK103","v":0},{"$f":"OPEX!AL103","v":0},{"$f":"OPEX!AM103","v":0},{"$f":"OPEX!AN103","v":0},{"$f":"OPEX!AO103","v":0},{"$f":"OPEX!AP103","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT332:$BC332,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE332:$BN332,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G104","v":0},{"$f":"OPEX!H104","v":0.11020000000000001},{"$f":"OPEX!I104","v":0.11020000000000001},{"$f":"OPEX!J104","v":0.11020000000000001},{"$f":"OPEX!K104","v":0.11020000000000001},{"$f":"OPEX!L104","v":0.11020000000000001},{"$f":"OPEX!M104","v":0.11020000000000001},{"$f":"OPEX!N104","v":0.11020000000000001},{"$f":"OPEX!O104","v":0.11020000000000001},{"$f":"OPEX!P104","v":0.11020000000000001},{"$f":"OPEX!Q104","v":0.11020000000000001},{"$f":"OPEX!R104","v":0.11020000000000001},{"$f":"OPEX!S104","v":0.11020000000000001},{"$f":"OPEX!T104","v":0.11020000000000001},{"$f":"OPEX!U104","v":0.11020000000000001},{"$f":"OPEX!V104","v":0.11020000000000001},{"$f":"OPEX!W104","v":0.11020000000000001},{"$f":"OPEX!X104","v":0.11020000000000001},{"$f":"OPEX!Y104","v":0.11020000000000001},{"$f":"OPEX!Z104","v":0.11020000000000001},{"$f":"OPEX!AA104","v":0},{"$f":"OPEX!AB104","v":0},{"$f":"OPEX!AC104","v":0},{"$f":"OPEX!AD104","v":0},{"$f":"OPEX!AE104","v":0},{"$f":"OPEX!AF104","v":0},{"$f":"OPEX!AG104","v":0},{"$f":"OPEX!AH104","v":0},{"$f":"OPEX!AI104","v":0},{"$f":"OPEX!AJ104","v":0},{"$f":"OPEX!AK104","v":0},{"$f":"OPEX!AL104","v":0},{"$f":"OPEX!AM104","v":0},{"$f":"OPEX!AN104","v":0},{"$f":"OPEX!AO104","v":0},{"$f":"OPEX!AP104","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT333:$BC333,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE333:$BN333,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I332,I334:I335)","v":0},{"$f":"SUM(J332,J334:J335)","v":0.135546},{"$f":"SUM(K332,K334:K335)","v":0.135546},{"$f":"SUM(L332,L334:L335)","v":0.135546},{"$f":"SUM(M332,M334:M335)","v":0.135546},{"$f":"SUM(N332,N334:N335)","v":0.135546},{"$f":"SUM(O332,O334:O335)","v":0.135546},{"$f":"SUM(P332,P334:P335)","v":0.135546},0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0.135546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT334:$BC334,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE334:$BN334,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G106","v":0},{"$f":"OPEX!H106","v":2.5346000000000004E-2},{"$f":"OPEX!I106","v":2.5346000000000004E-2},{"$f":"OPEX!J106","v":2.5346000000000004E-2},{"$f":"OPEX!K106","v":2.5346000000000004E-2},{"$f":"OPEX!L106","v":2.5346000000000004E-2},{"$f":"OPEX!M106","v":2.5346000000000004E-2},{"$f":"OPEX!N106","v":2.5346000000000004E-2},{"$f":"OPEX!O106","v":2.5346000000000004E-2},{"$f":"OPEX!P106","v":2.5346000000000004E-2},{"$f":"OPEX!Q106","v":2.5346000000000004E-2},{"$f":"OPEX!R106","v":2.5346000000000004E-2},{"$f":"OPEX!S106","v":2.5346000000000004E-2},{"$f":"OPEX!T106","v":2.5346000000000004E-2},{"$f":"OPEX!U106","v":2.5346000000000004E-2},{"$f":"OPEX!V106","v":2.5346000000000004E-2},{"$f":"OPEX!W106","v":2.5346000000000004E-2},{"$f":"OPEX!X106","v":2.5346000000000004E-2},{"$f":"OPEX!Y106","v":2.5346000000000004E-2},{"$f":"OPEX!Z106","v":2.5346000000000004E-2},{"$f":"OPEX!AA106","v":0},{"$f":"OPEX!AB106","v":0},{"$f":"OPEX!AC106","v":0},{"$f":"OPEX!AD106","v":0},{"$f":"OPEX!AE106","v":0},{"$f":"OPEX!AF106","v":0},{"$f":"OPEX!AG106","v":0},{"$f":"OPEX!AH106","v":0},{"$f":"OPEX!AI106","v":0},{"$f":"OPEX!AJ106","v":0},{"$f":"OPEX!AK106","v":0},{"$f":"OPEX!AL106","v":0},{"$f":"OPEX!AM106","v":0},{"$f":"OPEX!AN106","v":0},{"$f":"OPEX!AO106","v":0},{"$f":"OPEX!AP106","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT335:$BC335,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE335:$BN335,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G107","v":0},{"$f":"OPEX!H107","v":0},{"$f":"OPEX!I107","v":0},{"$f":"OPEX!J107","v":0},{"$f":"OPEX!K107","v":0},{"$f":"OPEX!L107","v":0},{"$f":"OPEX!M107","v":0},{"$f":"OPEX!N107","v":0},{"$f":"OPEX!O107","v":0},{"$f":"OPEX!P107","v":0},{"$f":"OPEX!Q107","v":0},{"$f":"OPEX!R107","v":0},{"$f":"OPEX!S107","v":0},{"$f":"OPEX!T107","v":0},{"$f":"OPEX!U107","v":0},{"$f":"OPEX!V107","v":0},{"$f":"OPEX!W107","v":0},{"$f":"OPEX!X107","v":0},{"$f":"OPEX!Y107","v":0},{"$f":"OPEX!Z107","v":0},{"$f":"OPEX!AA107","v":0},{"$f":"OPEX!AB107","v":0},{"$f":"OPEX!AC107","v":0},{"$f":"OPEX!AD107","v":0},{"$f":"OPEX!AE107","v":0},{"$f":"OPEX!AF107","v":0},{"$f":"OPEX!AG107","v":0},{"$f":"OPEX!AH107","v":0},{"$f":"OPEX!AI107","v":0},{"$f":"OPEX!AJ107","v":0},{"$f":"OPEX!AK107","v":0},{"$f":"OPEX!AL107","v":0},{"$f":"OPEX!AM107","v":0},{"$f":"OPEX!AN107","v":0},{"$f":"OPEX!AO107","v":0},{"$f":"OPEX!AP107","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT336:$BC336,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE336:$BN336,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I336:AR336)","v":0},null,null,{"$f":"I331*I332","v":0},{"$f":"J331*J332","v":0},0,0,0,0,0,0,{"$f":"Q331*Q332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT337:$BC337,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE337:$BN337,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I337:AR337)","v":0},null,null,{"$f":"I331*I333","v":0},{"$f":"J331*J333","v":0},0,0,0,0,0,0,{"$f":"Q331*Q333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT339:$BC339,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"LPG"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LPG","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT340:$BC340,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE340:$BN340,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I340:AR340)","v":0},null,null,{"$f":"OPEX!G109","v":0},{"$f":"OPEX!H109","v":0},{"$f":"OPEX!I109","v":0},{"$f":"OPEX!J109","v":0},{"$f":"OPEX!K109","v":0},{"$f":"OPEX!L109","v":0},{"$f":"OPEX!M109","v":0},{"$f":"OPEX!N109","v":0},{"$f":"OPEX!O109","v":0},{"$f":"OPEX!P109","v":0},{"$f":"OPEX!Q109","v":0},{"$f":"OPEX!R109","v":0},{"$f":"OPEX!S109","v":0},{"$f":"OPEX!T109","v":0},{"$f":"OPEX!U109","v":0},{"$f":"OPEX!V109","v":0},{"$f":"OPEX!W109","v":0},{"$f":"OPEX!X109","v":0},{"$f":"OPEX!Y109","v":0},{"$f":"OPEX!Z109","v":0},{"$f":"OPEX!AA109","v":0},{"$f":"OPEX!AB109","v":0},{"$f":"OPEX!AC109","v":0},{"$f":"OPEX!AD109","v":0},{"$f":"OPEX!AE109","v":0},{"$f":"OPEX!AF109","v":0},{"$f":"OPEX!AG109","v":0},{"$f":"OPEX!AH109","v":0},{"$f":"OPEX!AI109","v":0},{"$f":"OPEX!AJ109","v":0},{"$f":"OPEX!AK109","v":0},{"$f":"OPEX!AL109","v":0},{"$f":"OPEX!AM109","v":0},{"$f":"OPEX!AN109","v":0},{"$f":"OPEX!AO109","v":0},{"$f":"OPEX!AP109","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT341:$BC341,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE341:$BN341,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G110","v":0},{"$f":"OPEX!H110","v":0},{"$f":"OPEX!I110","v":0},{"$f":"OPEX!J110","v":0},{"$f":"OPEX!K110","v":0},{"$f":"OPEX!L110","v":0},{"$f":"OPEX!M110","v":0},{"$f":"OPEX!N110","v":0},{"$f":"OPEX!O110","v":0},{"$f":"OPEX!P110","v":0},{"$f":"OPEX!Q110","v":0},{"$f":"OPEX!R110","v":0},{"$f":"OPEX!S110","v":0},{"$f":"OPEX!T110","v":0},{"$f":"OPEX!U110","v":0},{"$f":"OPEX!V110","v":0},{"$f":"OPEX!W110","v":0},{"$f":"OPEX!X110","v":0},{"$f":"OPEX!Y110","v":0},{"$f":"OPEX!Z110","v":0},{"$f":"OPEX!AA110","v":0},{"$f":"OPEX!AB110","v":0},{"$f":"OPEX!AC110","v":0},{"$f":"OPEX!AD110","v":0},{"$f":"OPEX!AE110","v":0},{"$f":"OPEX!AF110","v":0},{"$f":"OPEX!AG110","v":0},{"$f":"OPEX!AH110","v":0},{"$f":"OPEX!AI110","v":0},{"$f":"OPEX!AJ110","v":0},{"$f":"OPEX!AK110","v":0},{"$f":"OPEX!AL110","v":0},{"$f":"OPEX!AM110","v":0},{"$f":"OPEX!AN110","v":0},{"$f":"OPEX!AO110","v":0},{"$f":"OPEX!AP110","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT342:$BC342,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE342:$BN342,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I341,I343:I344)","v":0},{"$f":"SUM(J341,J343:J344)","v":0},{"$f":"SUM(K341,K343:K344)","v":0},{"$f":"SUM(L341,L343:L344)","v":0},{"$f":"SUM(M341,M343:M344)","v":0},{"$f":"SUM(N341,N343:N344)","v":0},{"$f":"SUM(O341,O343:O344)","v":0},{"$f":"SUM(P341,P343:P344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT343:$BC343,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE343:$BN343,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G112","v":0},{"$f":"OPEX!H112","v":0},{"$f":"OPEX!I112","v":0},{"$f":"OPEX!J112","v":0},{"$f":"OPEX!K112","v":0},{"$f":"OPEX!L112","v":0},{"$f":"OPEX!M112","v":0},{"$f":"OPEX!N112","v":0},{"$f":"OPEX!O112","v":0},{"$f":"OPEX!P112","v":0},{"$f":"OPEX!Q112","v":0},{"$f":"OPEX!R112","v":0},{"$f":"OPEX!S112","v":0},{"$f":"OPEX!T112","v":0},{"$f":"OPEX!U112","v":0},{"$f":"OPEX!V112","v":0},{"$f":"OPEX!W112","v":0},{"$f":"OPEX!X112","v":0},{"$f":"OPEX!Y112","v":0},{"$f":"OPEX!Z112","v":0},{"$f":"OPEX!AA112","v":0},{"$f":"OPEX!AB112","v":0},{"$f":"OPEX!AC112","v":0},{"$f":"OPEX!AD112","v":0},{"$f":"OPEX!AE112","v":0},{"$f":"OPEX!AF112","v":0},{"$f":"OPEX!AG112","v":0},{"$f":"OPEX!AH112","v":0},{"$f":"OPEX!AI112","v":0},{"$f":"OPEX!AJ112","v":0},{"$f":"OPEX!AK112","v":0},{"$f":"OPEX!AL112","v":0},{"$f":"OPEX!AM112","v":0},{"$f":"OPEX!AN112","v":0},{"$f":"OPEX!AO112","v":0},{"$f":"OPEX!AP112","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT344:$BC344,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE344:$BN344,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G113","v":0},{"$f":"OPEX!H113","v":0},{"$f":"OPEX!I113","v":0},{"$f":"OPEX!J113","v":0},{"$f":"OPEX!K113","v":0},{"$f":"OPEX!L113","v":0},{"$f":"OPEX!M113","v":0},{"$f":"OPEX!N113","v":0},{"$f":"OPEX!O113","v":0},{"$f":"OPEX!P113","v":0},{"$f":"OPEX!Q113","v":0},{"$f":"OPEX!R113","v":0},{"$f":"OPEX!S113","v":0},{"$f":"OPEX!T113","v":0},{"$f":"OPEX!U113","v":0},{"$f":"OPEX!V113","v":0},{"$f":"OPEX!W113","v":0},{"$f":"OPEX!X113","v":0},{"$f":"OPEX!Y113","v":0},{"$f":"OPEX!Z113","v":0},{"$f":"OPEX!AA113","v":0},{"$f":"OPEX!AB113","v":0},{"$f":"OPEX!AC113","v":0},{"$f":"OPEX!AD113","v":0},{"$f":"OPEX!AE113","v":0},{"$f":"OPEX!AF113","v":0},{"$f":"OPEX!AG113","v":0},{"$f":"OPEX!AH113","v":0},{"$f":"OPEX!AI113","v":0},{"$f":"OPEX!AJ113","v":0},{"$f":"OPEX!AK113","v":0},{"$f":"OPEX!AL113","v":0},{"$f":"OPEX!AM113","v":0},{"$f":"OPEX!AN113","v":0},{"$f":"OPEX!AO113","v":0},{"$f":"OPEX!AP113","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT345:$BC345,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE345:$BN345,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I345:AR345)","v":0},null,null,{"$f":"I340*I341","v":0},{"$f":"J340*J341","v":0},0,0,0,0,0,0,{"$f":"Q340*Q341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT346:$BC346,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE346:$BN346,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I346:AR346)","v":0},null,null,{"$f":"I340*I342","v":0},{"$f":"J340*J342","v":0},0,0,0,0,0,0,{"$f":"Q340*Q342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT348:$BC348,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"District heating system"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT349:$BC349,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE349:$BN349,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I349:AR349)","v":5789099.5500000017},null,null,{"$f":"OPEX!G115","v":0},{"$f":"OPEX!H115","v":304689.45},{"$f":"OPEX!I115","v":304689.45},{"$f":"OPEX!J115","v":304689.45},{"$f":"OPEX!K115","v":304689.45},{"$f":"OPEX!L115","v":304689.45},{"$f":"OPEX!M115","v":304689.45},{"$f":"OPEX!N115","v":304689.45},{"$f":"OPEX!O115","v":304689.45},{"$f":"OPEX!P115","v":304689.45},{"$f":"OPEX!Q115","v":304689.45},{"$f":"OPEX!R115","v":304689.45},{"$f":"OPEX!S115","v":304689.45},{"$f":"OPEX!T115","v":304689.45},{"$f":"OPEX!U115","v":304689.45},{"$f":"OPEX!V115","v":304689.45},{"$f":"OPEX!W115","v":304689.45},{"$f":"OPEX!X115","v":304689.45},{"$f":"OPEX!Y115","v":304689.45},{"$f":"OPEX!Z115","v":304689.45},{"$f":"OPEX!AA115","v":0},{"$f":"OPEX!AB115","v":0},{"$f":"OPEX!AC115","v":0},{"$f":"OPEX!AD115","v":0},{"$f":"OPEX!AE115","v":0},{"$f":"OPEX!AF115","v":0},{"$f":"OPEX!AG115","v":0},{"$f":"OPEX!AH115","v":0},{"$f":"OPEX!AI115","v":0},{"$f":"OPEX!AJ115","v":0},{"$f":"OPEX!AK115","v":0},{"$f":"OPEX!AL115","v":0},{"$f":"OPEX!AM115","v":0},{"$f":"OPEX!AN115","v":0},{"$f":"OPEX!AO115","v":0},{"$f":"OPEX!AP115","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT350:$BC350,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE350:$BN350,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G116","v":0},{"$f":"OPEX!H116","v":0.28999999999999998},{"$f":"OPEX!I116","v":0.28999999999999998},{"$f":"OPEX!J116","v":0.28999999999999998},{"$f":"OPEX!K116","v":0.28999999999999998},{"$f":"OPEX!L116","v":0.28999999999999998},{"$f":"OPEX!M116","v":0.28999999999999998},{"$f":"OPEX!N116","v":0.28999999999999998},{"$f":"OPEX!O116","v":0.28999999999999998},{"$f":"OPEX!P116","v":0.28999999999999998},{"$f":"OPEX!Q116","v":0.28999999999999998},{"$f":"OPEX!R116","v":0.28999999999999998},{"$f":"OPEX!S116","v":0.28999999999999998},{"$f":"OPEX!T116","v":0.28999999999999998},{"$f":"OPEX!U116","v":0.28999999999999998},{"$f":"OPEX!V116","v":0.28999999999999998},{"$f":"OPEX!W116","v":0.28999999999999998},{"$f":"OPEX!X116","v":0.28999999999999998},{"$f":"OPEX!Y116","v":0.28999999999999998},{"$f":"OPEX!Z116","v":0.28999999999999998},{"$f":"OPEX!AA116","v":0},{"$f":"OPEX!AB116","v":0},{"$f":"OPEX!AC116","v":0},{"$f":"OPEX!AD116","v":0},{"$f":"OPEX!AE116","v":0},{"$f":"OPEX!AF116","v":0},{"$f":"OPEX!AG116","v":0},{"$f":"OPEX!AH116","v":0},{"$f":"OPEX!AI116","v":0},{"$f":"OPEX!AJ116","v":0},{"$f":"OPEX!AK116","v":0},{"$f":"OPEX!AL116","v":0},{"$f":"OPEX!AM116","v":0},{"$f":"OPEX!AN116","v":0},{"$f":"OPEX!AO116","v":0},{"$f":"OPEX!AP116","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT351:$BC351,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE351:$BN351,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I350,I352:I353)","v":0},{"$f":"SUM(J350,J352:J353)","v":0.36},{"$f":"SUM(K350,K352:K353)","v":0.36},{"$f":"SUM(L350,L352:L353)","v":0.36},{"$f":"SUM(M350,M352:M353)","v":0.36},{"$f":"SUM(N350,N352:N353)","v":0.36},{"$f":"SUM(O350,O352:O353)","v":0.36},{"$f":"SUM(P350,P352:P353)","v":0.36},0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT352:$BC352,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE352:$BN352,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G118","v":0},{"$f":"OPEX!H118","v":7.0000000000000007E-2},{"$f":"OPEX!I118","v":7.0000000000000007E-2},{"$f":"OPEX!J118","v":7.0000000000000007E-2},{"$f":"OPEX!K118","v":7.0000000000000007E-2},{"$f":"OPEX!L118","v":7.0000000000000007E-2},{"$f":"OPEX!M118","v":7.0000000000000007E-2},{"$f":"OPEX!N118","v":7.0000000000000007E-2},{"$f":"OPEX!O118","v":7.0000000000000007E-2},{"$f":"OPEX!P118","v":7.0000000000000007E-2},{"$f":"OPEX!Q118","v":7.0000000000000007E-2},{"$f":"OPEX!R118","v":7.0000000000000007E-2},{"$f":"OPEX!S118","v":7.0000000000000007E-2},{"$f":"OPEX!T118","v":7.0000000000000007E-2},{"$f":"OPEX!U118","v":7.0000000000000007E-2},{"$f":"OPEX!V118","v":7.0000000000000007E-2},{"$f":"OPEX!W118","v":7.0000000000000007E-2},{"$f":"OPEX!X118","v":7.0000000000000007E-2},{"$f":"OPEX!Y118","v":7.0000000000000007E-2},{"$f":"OPEX!Z118","v":7.0000000000000007E-2},{"$f":"OPEX!AA118","v":0},{"$f":"OPEX!AB118","v":0},{"$f":"OPEX!AC118","v":0},{"$f":"OPEX!AD118","v":0},{"$f":"OPEX!AE118","v":0},{"$f":"OPEX!AF118","v":0},{"$f":"OPEX!AG118","v":0},{"$f":"OPEX!AH118","v":0},{"$f":"OPEX!AI118","v":0},{"$f":"OPEX!AJ118","v":0},{"$f":"OPEX!AK118","v":0},{"$f":"OPEX!AL118","v":0},{"$f":"OPEX!AM118","v":0},{"$f":"OPEX!AN118","v":0},{"$f":"OPEX!AO118","v":0},{"$f":"OPEX!AP118","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT353:$BC353,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE353:$BN353,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G119","v":0},{"$f":"OPEX!H119","v":0},{"$f":"OPEX!I119","v":0},{"$f":"OPEX!J119","v":0},{"$f":"OPEX!K119","v":0},{"$f":"OPEX!L119","v":0},{"$f":"OPEX!M119","v":0},{"$f":"OPEX!N119","v":0},{"$f":"OPEX!O119","v":0},{"$f":"OPEX!P119","v":0},{"$f":"OPEX!Q119","v":0},{"$f":"OPEX!R119","v":0},{"$f":"OPEX!S119","v":0},{"$f":"OPEX!T119","v":0},{"$f":"OPEX!U119","v":0},{"$f":"OPEX!V119","v":0},{"$f":"OPEX!W119","v":0},{"$f":"OPEX!X119","v":0},{"$f":"OPEX!Y119","v":0},{"$f":"OPEX!Z119","v":0},{"$f":"OPEX!AA119","v":0},{"$f":"OPEX!AB119","v":0},{"$f":"OPEX!AC119","v":0},{"$f":"OPEX!AD119","v":0},{"$f":"OPEX!AE119","v":0},{"$f":"OPEX!AF119","v":0},{"$f":"OPEX!AG119","v":0},{"$f":"OPEX!AH119","v":0},{"$f":"OPEX!AI119","v":0},{"$f":"OPEX!AJ119","v":0},{"$f":"OPEX!AK119","v":0},{"$f":"OPEX!AL119","v":0},{"$f":"OPEX!AM119","v":0},{"$f":"OPEX!AN119","v":0},{"$f":"OPEX!AO119","v":0},{"$f":"OPEX!AP119","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT354:$BC354,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE354:$BN354,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I354:AR354)","v":1678838.8695000003},null,null,{"$f":"I349*I350","v":0},{"$f":"J349*J350","v":88359.940499999997},88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,{"$f":"Q349*Q350","v":88359.940499999997},88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,88359.940499999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT355:$BC355,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE355:$BN355,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I355:AR355)","v":2084075.8380000007},null,null,{"$f":"I349*I351","v":0},{"$f":"J349*J351","v":109688.202},109688.202,109688.202,109688.202,109688.202,109688.202,109688.202,{"$f":"Q349*Q351","v":109688.202},109688.202,109688.202,109688.202,109688.202,109688.202,109688.202,109688.202,109688.202,109688.202,109688.202,109688.202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT357:$BC357,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Wood "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT358:$BC358,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE358:$BN358,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I358:AR358)","v":0},null,null,{"$f":"OPEX!G121","v":0},{"$f":"OPEX!H121","v":0},{"$f":"OPEX!I121","v":0},{"$f":"OPEX!J121","v":0},{"$f":"OPEX!K121","v":0},{"$f":"OPEX!L121","v":0},{"$f":"OPEX!M121","v":0},{"$f":"OPEX!N121","v":0},{"$f":"OPEX!O121","v":0},{"$f":"OPEX!P121","v":0},{"$f":"OPEX!Q121","v":0},{"$f":"OPEX!R121","v":0},{"$f":"OPEX!S121","v":0},{"$f":"OPEX!T121","v":0},{"$f":"OPEX!U121","v":0},{"$f":"OPEX!V121","v":0},{"$f":"OPEX!W121","v":0},{"$f":"OPEX!X121","v":0},{"$f":"OPEX!Y121","v":0},{"$f":"OPEX!Z121","v":0},{"$f":"OPEX!AA121","v":0},{"$f":"OPEX!AB121","v":0},{"$f":"OPEX!AC121","v":0},{"$f":"OPEX!AD121","v":0},{"$f":"OPEX!AE121","v":0},{"$f":"OPEX!AF121","v":0},{"$f":"OPEX!AG121","v":0},{"$f":"OPEX!AH121","v":0},{"$f":"OPEX!AI121","v":0},{"$f":"OPEX!AJ121","v":0},{"$f":"OPEX!AK121","v":0},{"$f":"OPEX!AL121","v":0},{"$f":"OPEX!AM121","v":0},{"$f":"OPEX!AN121","v":0},{"$f":"OPEX!AO121","v":0},{"$f":"OPEX!AP121","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT359:$BC359,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE359:$BN359,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G122","v":0},{"$f":"OPEX!H122","v":0},{"$f":"OPEX!I122","v":0},{"$f":"OPEX!J122","v":0},{"$f":"OPEX!K122","v":0},{"$f":"OPEX!L122","v":0},{"$f":"OPEX!M122","v":0},{"$f":"OPEX!N122","v":0},{"$f":"OPEX!O122","v":0},{"$f":"OPEX!P122","v":0},{"$f":"OPEX!Q122","v":0},{"$f":"OPEX!R122","v":0},{"$f":"OPEX!S122","v":0},{"$f":"OPEX!T122","v":0},{"$f":"OPEX!U122","v":0},{"$f":"OPEX!V122","v":0},{"$f":"OPEX!W122","v":0},{"$f":"OPEX!X122","v":0},{"$f":"OPEX!Y122","v":0},{"$f":"OPEX!Z122","v":0},{"$f":"OPEX!AA122","v":0},{"$f":"OPEX!AB122","v":0},{"$f":"OPEX!AC122","v":0},{"$f":"OPEX!AD122","v":0},{"$f":"OPEX!AE122","v":0},{"$f":"OPEX!AF122","v":0},{"$f":"OPEX!AG122","v":0},{"$f":"OPEX!AH122","v":0},{"$f":"OPEX!AI122","v":0},{"$f":"OPEX!AJ122","v":0},{"$f":"OPEX!AK122","v":0},{"$f":"OPEX!AL122","v":0},{"$f":"OPEX!AM122","v":0},{"$f":"OPEX!AN122","v":0},{"$f":"OPEX!AO122","v":0},{"$f":"OPEX!AP122","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT360:$BC360,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE360:$BN360,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I359,I361:I362)","v":0},{"$f":"SUM(J359,J361:J362)","v":0},{"$f":"SUM(K359,K361:K362)","v":0},{"$f":"SUM(L359,L361:L362)","v":0},{"$f":"SUM(M359,M361:M362)","v":0},{"$f":"SUM(N359,N361:N362)","v":0},{"$f":"SUM(O359,O361:O362)","v":0},{"$f":"SUM(P359,P361:P362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT361:$BC361,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE361:$BN361,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G124","v":0},{"$f":"OPEX!H124","v":0},{"$f":"OPEX!I124","v":0},{"$f":"OPEX!J124","v":0},{"$f":"OPEX!K124","v":0},{"$f":"OPEX!L124","v":0},{"$f":"OPEX!M124","v":0},{"$f":"OPEX!N124","v":0},{"$f":"OPEX!O124","v":0},{"$f":"OPEX!P124","v":0},{"$f":"OPEX!Q124","v":0},{"$f":"OPEX!R124","v":0},{"$f":"OPEX!S124","v":0},{"$f":"OPEX!T124","v":0},{"$f":"OPEX!U124","v":0},{"$f":"OPEX!V124","v":0},{"$f":"OPEX!W124","v":0},{"$f":"OPEX!X124","v":0},{"$f":"OPEX!Y124","v":0},{"$f":"OPEX!Z124","v":0},{"$f":"OPEX!AA124","v":0},{"$f":"OPEX!AB124","v":0},{"$f":"OPEX!AC124","v":0},{"$f":"OPEX!AD124","v":0},{"$f":"OPEX!AE124","v":0},{"$f":"OPEX!AF124","v":0},{"$f":"OPEX!AG124","v":0},{"$f":"OPEX!AH124","v":0},{"$f":"OPEX!AI124","v":0},{"$f":"OPEX!AJ124","v":0},{"$f":"OPEX!AK124","v":0},{"$f":"OPEX!AL124","v":0},{"$f":"OPEX!AM124","v":0},{"$f":"OPEX!AN124","v":0},{"$f":"OPEX!AO124","v":0},{"$f":"OPEX!AP124","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT362:$BC362,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE362:$BN362,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G125","v":0},{"$f":"OPEX!H125","v":0},{"$f":"OPEX!I125","v":0},{"$f":"OPEX!J125","v":0},{"$f":"OPEX!K125","v":0},{"$f":"OPEX!L125","v":0},{"$f":"OPEX!M125","v":0},{"$f":"OPEX!N125","v":0},{"$f":"OPEX!O125","v":0},{"$f":"OPEX!P125","v":0},{"$f":"OPEX!Q125","v":0},{"$f":"OPEX!R125","v":0},{"$f":"OPEX!S125","v":0},{"$f":"OPEX!T125","v":0},{"$f":"OPEX!U125","v":0},{"$f":"OPEX!V125","v":0},{"$f":"OPEX!W125","v":0},{"$f":"OPEX!X125","v":0},{"$f":"OPEX!Y125","v":0},{"$f":"OPEX!Z125","v":0},{"$f":"OPEX!AA125","v":0},{"$f":"OPEX!AB125","v":0},{"$f":"OPEX!AC125","v":0},{"$f":"OPEX!AD125","v":0},{"$f":"OPEX!AE125","v":0},{"$f":"OPEX!AF125","v":0},{"$f":"OPEX!AG125","v":0},{"$f":"OPEX!AH125","v":0},{"$f":"OPEX!AI125","v":0},{"$f":"OPEX!AJ125","v":0},{"$f":"OPEX!AK125","v":0},{"$f":"OPEX!AL125","v":0},{"$f":"OPEX!AM125","v":0},{"$f":"OPEX!AN125","v":0},{"$f":"OPEX!AO125","v":0},{"$f":"OPEX!AP125","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT363:$BC363,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE363:$BN363,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I363:AR363)","v":0},null,null,{"$f":"I358*I359","v":0},{"$f":"J358*J359","v":0},0,0,0,0,0,0,{"$f":"Q358*Q359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT364:$BC364,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE364:$BN364,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I364:AR364)","v":0},null,null,{"$f":"I358*I360","v":0},{"$f":"J358*J360","v":0},0,0,0,0,0,0,{"$f":"Q358*Q360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT366:$BC366,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Coal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT367:$BC367,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Quantity"},{"$f":"INDEX($BE367:$BN367,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"kWh"},{"$f":"SUM(I367:AR367)","v":0},null,null,{"$f":"OPEX!G127","v":0},{"$f":"OPEX!H127","v":0},{"$f":"OPEX!I127","v":0},{"$f":"OPEX!J127","v":0},{"$f":"OPEX!K127","v":0},{"$f":"OPEX!L127","v":0},{"$f":"OPEX!M127","v":0},{"$f":"OPEX!N127","v":0},{"$f":"OPEX!O127","v":0},{"$f":"OPEX!P127","v":0},{"$f":"OPEX!Q127","v":0},{"$f":"OPEX!R127","v":0},{"$f":"OPEX!S127","v":0},{"$f":"OPEX!T127","v":0},{"$f":"OPEX!U127","v":0},{"$f":"OPEX!V127","v":0},{"$f":"OPEX!W127","v":0},{"$f":"OPEX!X127","v":0},{"$f":"OPEX!Y127","v":0},{"$f":"OPEX!Z127","v":0},{"$f":"OPEX!AA127","v":0},{"$f":"OPEX!AB127","v":0},{"$f":"OPEX!AC127","v":0},{"$f":"OPEX!AD127","v":0},{"$f":"OPEX!AE127","v":0},{"$f":"OPEX!AF127","v":0},{"$f":"OPEX!AG127","v":0},{"$f":"OPEX!AH127","v":0},{"$f":"OPEX!AI127","v":0},{"$f":"OPEX!AJ127","v":0},{"$f":"OPEX!AK127","v":0},{"$f":"OPEX!AL127","v":0},{"$f":"OPEX!AM127","v":0},{"$f":"OPEX!AN127","v":0},{"$f":"OPEX!AO127","v":0},{"$f":"OPEX!AP127","v":0},null,"Quantity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"kWh","kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT368:$BC368,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price without taxes and subsidies"},{"$f":"INDEX($BE368:$BN368,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G128","v":0},{"$f":"OPEX!H128","v":0},{"$f":"OPEX!I128","v":0},{"$f":"OPEX!J128","v":0},{"$f":"OPEX!K128","v":0},{"$f":"OPEX!L128","v":0},{"$f":"OPEX!M128","v":0},{"$f":"OPEX!N128","v":0},{"$f":"OPEX!O128","v":0},{"$f":"OPEX!P128","v":0},{"$f":"OPEX!Q128","v":0},{"$f":"OPEX!R128","v":0},{"$f":"OPEX!S128","v":0},{"$f":"OPEX!T128","v":0},{"$f":"OPEX!U128","v":0},{"$f":"OPEX!V128","v":0},{"$f":"OPEX!W128","v":0},{"$f":"OPEX!X128","v":0},{"$f":"OPEX!Y128","v":0},{"$f":"OPEX!Z128","v":0},{"$f":"OPEX!AA128","v":0},{"$f":"OPEX!AB128","v":0},{"$f":"OPEX!AC128","v":0},{"$f":"OPEX!AD128","v":0},{"$f":"OPEX!AE128","v":0},{"$f":"OPEX!AF128","v":0},{"$f":"OPEX!AG128","v":0},{"$f":"OPEX!AH128","v":0},{"$f":"OPEX!AI128","v":0},{"$f":"OPEX!AJ128","v":0},{"$f":"OPEX!AK128","v":0},{"$f":"OPEX!AL128","v":0},{"$f":"OPEX!AM128","v":0},{"$f":"OPEX!AN128","v":0},{"$f":"OPEX!AO128","v":0},{"$f":"OPEX!AP128","v":0},null,"Price without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT369:$BC369,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Price with taxes and subsidies"},{"$f":"INDEX($BE369:$BN369,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"SUM(I368,I370:I371)","v":0},{"$f":"SUM(J368,J370:J371)","v":0},{"$f":"SUM(K368,K370:K371)","v":0},{"$f":"SUM(L368,L370:L371)","v":0},{"$f":"SUM(M368,M370:M371)","v":0},{"$f":"SUM(N368,N370:N371)","v":0},{"$f":"SUM(O368,O370:O371)","v":0},{"$f":"SUM(P368,P370:P371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Price with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT370:$BC370,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT / special taxes"},{"$f":"INDEX($BE370:$BN370,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G130","v":0},{"$f":"OPEX!H130","v":0},{"$f":"OPEX!I130","v":0},{"$f":"OPEX!J130","v":0},{"$f":"OPEX!K130","v":0},{"$f":"OPEX!L130","v":0},{"$f":"OPEX!M130","v":0},{"$f":"OPEX!N130","v":0},{"$f":"OPEX!O130","v":0},{"$f":"OPEX!P130","v":0},{"$f":"OPEX!Q130","v":0},{"$f":"OPEX!R130","v":0},{"$f":"OPEX!S130","v":0},{"$f":"OPEX!T130","v":0},{"$f":"OPEX!U130","v":0},{"$f":"OPEX!V130","v":0},{"$f":"OPEX!W130","v":0},{"$f":"OPEX!X130","v":0},{"$f":"OPEX!Y130","v":0},{"$f":"OPEX!Z130","v":0},{"$f":"OPEX!AA130","v":0},{"$f":"OPEX!AB130","v":0},{"$f":"OPEX!AC130","v":0},{"$f":"OPEX!AD130","v":0},{"$f":"OPEX!AE130","v":0},{"$f":"OPEX!AF130","v":0},{"$f":"OPEX!AG130","v":0},{"$f":"OPEX!AH130","v":0},{"$f":"OPEX!AI130","v":0},{"$f":"OPEX!AJ130","v":0},{"$f":"OPEX!AK130","v":0},{"$f":"OPEX!AL130","v":0},{"$f":"OPEX!AM130","v":0},{"$f":"OPEX!AN130","v":0},{"$f":"OPEX!AO130","v":0},{"$f":"OPEX!AP130","v":0},null,"VAT / special taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT371:$BC371,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Subsidies"},{"$f":"INDEX($BE371:$BN371,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / kWh"},null,null,null,{"$f":"OPEX!G131","v":0},{"$f":"OPEX!H131","v":0},{"$f":"OPEX!I131","v":0},{"$f":"OPEX!J131","v":0},{"$f":"OPEX!K131","v":0},{"$f":"OPEX!L131","v":0},{"$f":"OPEX!M131","v":0},{"$f":"OPEX!N131","v":0},{"$f":"OPEX!O131","v":0},{"$f":"OPEX!P131","v":0},{"$f":"OPEX!Q131","v":0},{"$f":"OPEX!R131","v":0},{"$f":"OPEX!S131","v":0},{"$f":"OPEX!T131","v":0},{"$f":"OPEX!U131","v":0},{"$f":"OPEX!V131","v":0},{"$f":"OPEX!W131","v":0},{"$f":"OPEX!X131","v":0},{"$f":"OPEX!Y131","v":0},{"$f":"OPEX!Z131","v":0},{"$f":"OPEX!AA131","v":0},{"$f":"OPEX!AB131","v":0},{"$f":"OPEX!AC131","v":0},{"$f":"OPEX!AD131","v":0},{"$f":"OPEX!AE131","v":0},{"$f":"OPEX!AF131","v":0},{"$f":"OPEX!AG131","v":0},{"$f":"OPEX!AH131","v":0},{"$f":"OPEX!AI131","v":0},{"$f":"OPEX!AJ131","v":0},{"$f":"OPEX!AK131","v":0},{"$f":"OPEX!AL131","v":0},{"$f":"OPEX!AM131","v":0},{"$f":"OPEX!AN131","v":0},{"$f":"OPEX!AO131","v":0},{"$f":"OPEX!AP131","v":0},null,"Subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / kWh","PLN / kWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT372:$BC372,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - without taxes and subsidies"},{"$f":"INDEX($BE372:$BN372,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I372:AR372)","v":0},null,null,{"$f":"I367*I368","v":0},{"$f":"J367*J368","v":0},0,0,0,0,0,0,{"$f":"Q367*Q368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - without taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT373:$BC373,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost - with taxes and subsidies"},{"$f":"INDEX($BE373:$BN373,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I373:AR373)","v":0},null,null,{"$f":"I367*I369","v":0},{"$f":"J367*J369","v":0},0,0,0,0,0,0,{"$f":"Q367*Q369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost - with taxes and subsidies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT375:$BC375,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Maintenance costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT377:$BC377,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Building maintenance"},{"$f":"INDEX($BE377:$BN377,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I377:AR377)","v":3800},null,null,{"$f":"OPEX!G135","v":0},{"$f":"OPEX!H135","v":200},{"$f":"OPEX!I135","v":200},{"$f":"OPEX!J135","v":200},{"$f":"OPEX!K135","v":200},{"$f":"OPEX!L135","v":200},{"$f":"OPEX!M135","v":200},{"$f":"OPEX!N135","v":200},{"$f":"OPEX!O135","v":200},{"$f":"OPEX!P135","v":200},{"$f":"OPEX!Q135","v":200},{"$f":"OPEX!R135","v":200},{"$f":"OPEX!S135","v":200},{"$f":"OPEX!T135","v":200},{"$f":"OPEX!U135","v":200},{"$f":"OPEX!V135","v":200},{"$f":"OPEX!W135","v":200},{"$f":"OPEX!X135","v":200},{"$f":"OPEX!Y135","v":200},{"$f":"OPEX!Z135","v":200},{"$f":"OPEX!AA135","v":0},{"$f":"OPEX!AB135","v":0},{"$f":"OPEX!AC135","v":0},{"$f":"OPEX!AD135","v":0},{"$f":"OPEX!AE135","v":0},{"$f":"OPEX!AF135","v":0},{"$f":"OPEX!AG135","v":0},{"$f":"OPEX!AH135","v":0},{"$f":"OPEX!AI135","v":0},{"$f":"OPEX!AJ135","v":0},{"$f":"OPEX!AK135","v":0},{"$f":"OPEX!AL135","v":0},{"$f":"OPEX!AM135","v":0},{"$f":"OPEX!AN135","v":0},{"$f":"OPEX!AO135","v":0},{"$f":"OPEX!AP135","v":0},null,"Building maintenance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT378:$BC378,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Equipment maintenance"},{"$f":"INDEX($BE378:$BN378,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},9500,null,null,{"$f":"OPEX!G136","v":0},{"$f":"OPEX!H136","v":500},{"$f":"OPEX!I136","v":500},{"$f":"OPEX!J136","v":500},{"$f":"OPEX!K136","v":500},{"$f":"OPEX!L136","v":500},{"$f":"OPEX!M136","v":500},{"$f":"OPEX!N136","v":500},{"$f":"OPEX!O136","v":500},{"$f":"OPEX!P136","v":500},{"$f":"OPEX!Q136","v":500},{"$f":"OPEX!R136","v":500},{"$f":"OPEX!S136","v":500},{"$f":"OPEX!T136","v":500},{"$f":"OPEX!U136","v":500},{"$f":"OPEX!V136","v":500},{"$f":"OPEX!W136","v":500},{"$f":"OPEX!X136","v":500},{"$f":"OPEX!Y136","v":500},{"$f":"OPEX!Z136","v":500},{"$f":"OPEX!AA136","v":0},{"$f":"OPEX!AB136","v":0},{"$f":"OPEX!AC136","v":0},{"$f":"OPEX!AD136","v":0},{"$f":"OPEX!AE136","v":0},{"$f":"OPEX!AF136","v":0},{"$f":"OPEX!AG136","v":0},{"$f":"OPEX!AH136","v":0},{"$f":"OPEX!AI136","v":0},{"$f":"OPEX!AJ136","v":0},{"$f":"OPEX!AK136","v":0},{"$f":"OPEX!AL136","v":0},{"$f":"OPEX!AM136","v":0},{"$f":"OPEX!AN136","v":0},{"$f":"OPEX!AO136","v":0},{"$f":"OPEX!AP136","v":0},null,"Equipment maintenance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT379:$BC379,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Insurance"},{"$f":"INDEX($BE379:$BN379,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},57000,null,null,{"$f":"OPEX!G137","v":0},{"$f":"OPEX!H137","v":3000},{"$f":"OPEX!I137","v":3000},{"$f":"OPEX!J137","v":3000},{"$f":"OPEX!K137","v":3000},{"$f":"OPEX!L137","v":3000},{"$f":"OPEX!M137","v":3000},{"$f":"OPEX!N137","v":3000},{"$f":"OPEX!O137","v":3000},{"$f":"OPEX!P137","v":3000},{"$f":"OPEX!Q137","v":3000},{"$f":"OPEX!R137","v":3000},{"$f":"OPEX!S137","v":3000},{"$f":"OPEX!T137","v":3000},{"$f":"OPEX!U137","v":3000},{"$f":"OPEX!V137","v":3000},{"$f":"OPEX!W137","v":3000},{"$f":"OPEX!X137","v":3000},{"$f":"OPEX!Y137","v":3000},{"$f":"OPEX!Z137","v":3000},{"$f":"OPEX!AA137","v":0},{"$f":"OPEX!AB137","v":0},{"$f":"OPEX!AC137","v":0},{"$f":"OPEX!AD137","v":0},{"$f":"OPEX!AE137","v":0},{"$f":"OPEX!AF137","v":0},{"$f":"OPEX!AG137","v":0},{"$f":"OPEX!AH137","v":0},{"$f":"OPEX!AI137","v":0},{"$f":"OPEX!AJ137","v":0},{"$f":"OPEX!AK137","v":0},{"$f":"OPEX!AL137","v":0},{"$f":"OPEX!AM137","v":0},{"$f":"OPEX!AN137","v":0},{"$f":"OPEX!AO137","v":0},{"$f":"OPEX!AP137","v":0},null,"Insurance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT380:$BC380,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Licence fees"},{"$f":"INDEX($BE380:$BN380,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G138","v":0},{"$f":"OPEX!H138","v":0},{"$f":"OPEX!I138","v":0},{"$f":"OPEX!J138","v":0},{"$f":"OPEX!K138","v":0},{"$f":"OPEX!L138","v":0},{"$f":"OPEX!M138","v":0},{"$f":"OPEX!N138","v":0},{"$f":"OPEX!O138","v":0},{"$f":"OPEX!P138","v":0},{"$f":"OPEX!Q138","v":0},{"$f":"OPEX!R138","v":0},{"$f":"OPEX!S138","v":0},{"$f":"OPEX!T138","v":0},{"$f":"OPEX!U138","v":0},{"$f":"OPEX!V138","v":0},{"$f":"OPEX!W138","v":0},{"$f":"OPEX!X138","v":0},{"$f":"OPEX!Y138","v":0},{"$f":"OPEX!Z138","v":0},{"$f":"OPEX!AA138","v":0},{"$f":"OPEX!AB138","v":0},{"$f":"OPEX!AC138","v":0},{"$f":"OPEX!AD138","v":0},{"$f":"OPEX!AE138","v":0},{"$f":"OPEX!AF138","v":0},{"$f":"OPEX!AG138","v":0},{"$f":"OPEX!AH138","v":0},{"$f":"OPEX!AI138","v":0},{"$f":"OPEX!AJ138","v":0},{"$f":"OPEX!AK138","v":0},{"$f":"OPEX!AL138","v":0},{"$f":"OPEX!AM138","v":0},{"$f":"OPEX!AN138","v":0},{"$f":"OPEX!AO138","v":0},{"$f":"OPEX!AP138","v":0},null,"Licence fees","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT381:$BC381,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},{"$f":"INDEX($BE381:$BN381,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G139","v":0},{"$f":"OPEX!H139","v":0},{"$f":"OPEX!I139","v":0},{"$f":"OPEX!J139","v":0},{"$f":"OPEX!K139","v":0},{"$f":"OPEX!L139","v":0},{"$f":"OPEX!M139","v":0},{"$f":"OPEX!N139","v":0},{"$f":"OPEX!O139","v":0},{"$f":"OPEX!P139","v":0},{"$f":"OPEX!Q139","v":0},{"$f":"OPEX!R139","v":0},{"$f":"OPEX!S139","v":0},{"$f":"OPEX!T139","v":0},{"$f":"OPEX!U139","v":0},{"$f":"OPEX!V139","v":0},{"$f":"OPEX!W139","v":0},{"$f":"OPEX!X139","v":0},{"$f":"OPEX!Y139","v":0},{"$f":"OPEX!Z139","v":0},{"$f":"OPEX!AA139","v":0},{"$f":"OPEX!AB139","v":0},{"$f":"OPEX!AC139","v":0},{"$f":"OPEX!AD139","v":0},{"$f":"OPEX!AE139","v":0},{"$f":"OPEX!AF139","v":0},{"$f":"OPEX!AG139","v":0},{"$f":"OPEX!AH139","v":0},{"$f":"OPEX!AI139","v":0},{"$f":"OPEX!AJ139","v":0},{"$f":"OPEX!AK139","v":0},{"$f":"OPEX!AL139","v":0},{"$f":"OPEX!AM139","v":0},{"$f":"OPEX!AN139","v":0},{"$f":"OPEX!AO139","v":0},{"$f":"OPEX!AP139","v":0},null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT382:$BC382,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE382:$BN382,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I382:AR382)","v":70300},null,null,{"$f":"SUM(I377:I381)","v":0},{"$f":"SUM(J377:J381)","v":3700},{"$f":"SUM(K377:K381)","v":3700},{"$f":"SUM(L377:L381)","v":3700},{"$f":"SUM(M377:M381)","v":3700},{"$f":"SUM(N377:N381)","v":3700},{"$f":"SUM(O377:O381)","v":3700},{"$f":"SUM(P377:P381)","v":3700},3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT383:$BC383,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE383:$BN383,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},null,null,null,{"$f":"OPEX!G141","v":0},{"$f":"OPEX!H141","v":851},{"$f":"OPEX!I141","v":851},{"$f":"OPEX!J141","v":851},{"$f":"OPEX!K141","v":851},{"$f":"OPEX!L141","v":851},{"$f":"OPEX!M141","v":851},{"$f":"OPEX!N141","v":851},{"$f":"OPEX!O141","v":851},{"$f":"OPEX!P141","v":851},{"$f":"OPEX!Q141","v":851},{"$f":"OPEX!R141","v":851},{"$f":"OPEX!S141","v":851},{"$f":"OPEX!T141","v":851},{"$f":"OPEX!U141","v":851},{"$f":"OPEX!V141","v":851},{"$f":"OPEX!W141","v":851},{"$f":"OPEX!X141","v":851},{"$f":"OPEX!Y141","v":851},{"$f":"OPEX!Z141","v":851},{"$f":"OPEX!AA141","v":0},{"$f":"OPEX!AB141","v":0},{"$f":"OPEX!AC141","v":0},{"$f":"OPEX!AD141","v":0},{"$f":"OPEX!AE141","v":0},{"$f":"OPEX!AF141","v":0},{"$f":"OPEX!AG141","v":0},{"$f":"OPEX!AH141","v":0},{"$f":"OPEX!AI141","v":0},{"$f":"OPEX!AJ141","v":0},{"$f":"OPEX!AK141","v":0},{"$f":"OPEX!AL141","v":0},{"$f":"OPEX!AM141","v":0},{"$f":"OPEX!AN141","v":0},{"$f":"OPEX!AO141","v":0},{"$f":"OPEX!AP141","v":0},null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT384:$BC384,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BE384:$BN384,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I384:AR384)","v":86469},null,null,{"$f":"SUM(I382:I383)","v":0},{"$f":"SUM(J382:J383)","v":4551},{"$f":"SUM(K382:K383)","v":4551},{"$f":"SUM(L382:L383)","v":4551},{"$f":"SUM(M382:M383)","v":4551},{"$f":"SUM(N382:N383)","v":4551},{"$f":"SUM(O382:O383)","v":4551},{"$f":"SUM(P382:P383)","v":4551},{"$f":"SUM(Q382:Q383)","v":4551},{"$f":"SUM(R382:R383)","v":4551},{"$f":"SUM(S382:S383)","v":4551},{"$f":"SUM(T382:T383)","v":4551},{"$f":"SUM(U382:U383)","v":4551},{"$f":"SUM(V382:V383)","v":4551},{"$f":"SUM(W382:W383)","v":4551},{"$f":"SUM(X382:X383)","v":4551},{"$f":"SUM(Y382:Y383)","v":4551},{"$f":"SUM(Z382:Z383)","v":4551},{"$f":"SUM(AA382:AA383)","v":4551},{"$f":"SUM(AB382:AB383)","v":4551},{"$f":"SUM(AC382:AC383)","v":0},{"$f":"SUM(AD382:AD383)","v":0},{"$f":"SUM(AE382:AE383)","v":0},{"$f":"SUM(AF382:AF383)","v":0},{"$f":"SUM(AG382:AG383)","v":0},{"$f":"SUM(AH382:AH383)","v":0},{"$f":"SUM(AI382:AI383)","v":0},{"$f":"SUM(AJ382:AJ383)","v":0},{"$f":"SUM(AK382:AK383)","v":0},{"$f":"SUM(AL382:AL383)","v":0},{"$f":"SUM(AM382:AM383)","v":0},{"$f":"SUM(AN382:AN383)","v":0},{"$f":"SUM(AO382:AO383)","v":0},{"$f":"SUM(AP382:AP383)","v":0},{"$f":"SUM(AQ382:AQ383)","v":0},{"$f":"SUM(AR382:AR383)","v":0},null,"Total cost incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT386:$BC386,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"External sub-contracting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External sub-contracting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"OPEX!D146","v":"[…]"},{"$f":"INDEX($BE388:$BN388,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I388:AR388)","v":0},null,null,{"$f":"OPEX!G146","v":0},{"$f":"OPEX!H146","v":0},{"$f":"OPEX!I146","v":0},{"$f":"OPEX!J146","v":0},{"$f":"OPEX!K146","v":0},{"$f":"OPEX!L146","v":0},{"$f":"OPEX!M146","v":0},{"$f":"OPEX!N146","v":0},{"$f":"OPEX!O146","v":0},{"$f":"OPEX!P146","v":0},{"$f":"OPEX!Q146","v":0},{"$f":"OPEX!R146","v":0},{"$f":"OPEX!S146","v":0},{"$f":"OPEX!T146","v":0},{"$f":"OPEX!U146","v":0},{"$f":"OPEX!V146","v":0},{"$f":"OPEX!W146","v":0},{"$f":"OPEX!X146","v":0},{"$f":"OPEX!Y146","v":0},{"$f":"OPEX!Z146","v":0},{"$f":"OPEX!AA146","v":0},{"$f":"OPEX!AB146","v":0},{"$f":"OPEX!AC146","v":0},{"$f":"OPEX!AD146","v":0},{"$f":"OPEX!AE146","v":0},{"$f":"OPEX!AF146","v":0},{"$f":"OPEX!AG146","v":0},{"$f":"OPEX!AH146","v":0},{"$f":"OPEX!AI146","v":0},{"$f":"OPEX!AJ146","v":0},{"$f":"OPEX!AK146","v":0},{"$f":"OPEX!AL146","v":0},{"$f":"OPEX!AM146","v":0},{"$f":"OPEX!AN146","v":0},{"$f":"OPEX!AO146","v":0},{"$f":"OPEX!AP146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D147","v":"[…]"},{"$f":"INDEX($BE389:$BN389,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G147","v":0},{"$f":"OPEX!H147","v":0},{"$f":"OPEX!I147","v":0},{"$f":"OPEX!J147","v":0},{"$f":"OPEX!K147","v":0},{"$f":"OPEX!L147","v":0},{"$f":"OPEX!M147","v":0},{"$f":"OPEX!N147","v":0},{"$f":"OPEX!O147","v":0},{"$f":"OPEX!P147","v":0},{"$f":"OPEX!Q147","v":0},{"$f":"OPEX!R147","v":0},{"$f":"OPEX!S147","v":0},{"$f":"OPEX!T147","v":0},{"$f":"OPEX!U147","v":0},{"$f":"OPEX!V147","v":0},{"$f":"OPEX!W147","v":0},{"$f":"OPEX!X147","v":0},{"$f":"OPEX!Y147","v":0},{"$f":"OPEX!Z147","v":0},{"$f":"OPEX!AA147","v":0},{"$f":"OPEX!AB147","v":0},{"$f":"OPEX!AC147","v":0},{"$f":"OPEX!AD147","v":0},{"$f":"OPEX!AE147","v":0},{"$f":"OPEX!AF147","v":0},{"$f":"OPEX!AG147","v":0},{"$f":"OPEX!AH147","v":0},{"$f":"OPEX!AI147","v":0},{"$f":"OPEX!AJ147","v":0},{"$f":"OPEX!AK147","v":0},{"$f":"OPEX!AL147","v":0},{"$f":"OPEX!AM147","v":0},{"$f":"OPEX!AN147","v":0},{"$f":"OPEX!AO147","v":0},{"$f":"OPEX!AP147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D148","v":"[…]"},{"$f":"INDEX($BE390:$BN390,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G148","v":0},{"$f":"OPEX!H148","v":0},{"$f":"OPEX!I148","v":0},{"$f":"OPEX!J148","v":0},{"$f":"OPEX!K148","v":0},{"$f":"OPEX!L148","v":0},{"$f":"OPEX!M148","v":0},{"$f":"OPEX!N148","v":0},{"$f":"OPEX!O148","v":0},{"$f":"OPEX!P148","v":0},{"$f":"OPEX!Q148","v":0},{"$f":"OPEX!R148","v":0},{"$f":"OPEX!S148","v":0},{"$f":"OPEX!T148","v":0},{"$f":"OPEX!U148","v":0},{"$f":"OPEX!V148","v":0},{"$f":"OPEX!W148","v":0},{"$f":"OPEX!X148","v":0},{"$f":"OPEX!Y148","v":0},{"$f":"OPEX!Z148","v":0},{"$f":"OPEX!AA148","v":0},{"$f":"OPEX!AB148","v":0},{"$f":"OPEX!AC148","v":0},{"$f":"OPEX!AD148","v":0},{"$f":"OPEX!AE148","v":0},{"$f":"OPEX!AF148","v":0},{"$f":"OPEX!AG148","v":0},{"$f":"OPEX!AH148","v":0},{"$f":"OPEX!AI148","v":0},{"$f":"OPEX!AJ148","v":0},{"$f":"OPEX!AK148","v":0},{"$f":"OPEX!AL148","v":0},{"$f":"OPEX!AM148","v":0},{"$f":"OPEX!AN148","v":0},{"$f":"OPEX!AO148","v":0},{"$f":"OPEX!AP148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D149","v":"[…]"},{"$f":"INDEX($BE391:$BN391,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G149","v":0},{"$f":"OPEX!H149","v":0},{"$f":"OPEX!I149","v":0},{"$f":"OPEX!J149","v":0},{"$f":"OPEX!K149","v":0},{"$f":"OPEX!L149","v":0},{"$f":"OPEX!M149","v":0},{"$f":"OPEX!N149","v":0},{"$f":"OPEX!O149","v":0},{"$f":"OPEX!P149","v":0},{"$f":"OPEX!Q149","v":0},{"$f":"OPEX!R149","v":0},{"$f":"OPEX!S149","v":0},{"$f":"OPEX!T149","v":0},{"$f":"OPEX!U149","v":0},{"$f":"OPEX!V149","v":0},{"$f":"OPEX!W149","v":0},{"$f":"OPEX!X149","v":0},{"$f":"OPEX!Y149","v":0},{"$f":"OPEX!Z149","v":0},{"$f":"OPEX!AA149","v":0},{"$f":"OPEX!AB149","v":0},{"$f":"OPEX!AC149","v":0},{"$f":"OPEX!AD149","v":0},{"$f":"OPEX!AE149","v":0},{"$f":"OPEX!AF149","v":0},{"$f":"OPEX!AG149","v":0},{"$f":"OPEX!AH149","v":0},{"$f":"OPEX!AI149","v":0},{"$f":"OPEX!AJ149","v":0},{"$f":"OPEX!AK149","v":0},{"$f":"OPEX!AL149","v":0},{"$f":"OPEX!AM149","v":0},{"$f":"OPEX!AN149","v":0},{"$f":"OPEX!AO149","v":0},{"$f":"OPEX!AP149","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D150","v":"[…]"},{"$f":"INDEX($BE392:$BN392,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G150","v":0},{"$f":"OPEX!H150","v":0},{"$f":"OPEX!I150","v":0},{"$f":"OPEX!J150","v":0},{"$f":"OPEX!K150","v":0},{"$f":"OPEX!L150","v":0},{"$f":"OPEX!M150","v":0},{"$f":"OPEX!N150","v":0},{"$f":"OPEX!O150","v":0},{"$f":"OPEX!P150","v":0},{"$f":"OPEX!Q150","v":0},{"$f":"OPEX!R150","v":0},{"$f":"OPEX!S150","v":0},{"$f":"OPEX!T150","v":0},{"$f":"OPEX!U150","v":0},{"$f":"OPEX!V150","v":0},{"$f":"OPEX!W150","v":0},{"$f":"OPEX!X150","v":0},{"$f":"OPEX!Y150","v":0},{"$f":"OPEX!Z150","v":0},{"$f":"OPEX!AA150","v":0},{"$f":"OPEX!AB150","v":0},{"$f":"OPEX!AC150","v":0},{"$f":"OPEX!AD150","v":0},{"$f":"OPEX!AE150","v":0},{"$f":"OPEX!AF150","v":0},{"$f":"OPEX!AG150","v":0},{"$f":"OPEX!AH150","v":0},{"$f":"OPEX!AI150","v":0},{"$f":"OPEX!AJ150","v":0},{"$f":"OPEX!AK150","v":0},{"$f":"OPEX!AL150","v":0},{"$f":"OPEX!AM150","v":0},{"$f":"OPEX!AN150","v":0},{"$f":"OPEX!AO150","v":0},{"$f":"OPEX!AP150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT393:$BC393,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE393:$BN393,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I393:AR393)","v":0},null,null,{"$f":"SUM(I388:I392)","v":0},{"$f":"SUM(J388:J392)","v":0},{"$f":"SUM(K388:K392)","v":0},{"$f":"SUM(L388:L392)","v":0},{"$f":"SUM(M388:M392)","v":0},{"$f":"SUM(N388:N392)","v":0},{"$f":"SUM(O388:O392)","v":0},{"$f":"SUM(P388:P392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT394:$BC394,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE394:$BN394,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},null,null,null,{"$f":"OPEX!G152","v":0},{"$f":"OPEX!H152","v":0},{"$f":"OPEX!I152","v":0},{"$f":"OPEX!J152","v":0},{"$f":"OPEX!K152","v":0},{"$f":"OPEX!L152","v":0},{"$f":"OPEX!M152","v":0},{"$f":"OPEX!N152","v":0},{"$f":"OPEX!O152","v":0},{"$f":"OPEX!P152","v":0},{"$f":"OPEX!Q152","v":0},{"$f":"OPEX!R152","v":0},{"$f":"OPEX!S152","v":0},{"$f":"OPEX!T152","v":0},{"$f":"OPEX!U152","v":0},{"$f":"OPEX!V152","v":0},{"$f":"OPEX!W152","v":0},{"$f":"OPEX!X152","v":0},{"$f":"OPEX!Y152","v":0},{"$f":"OPEX!Z152","v":0},{"$f":"OPEX!AA152","v":0},{"$f":"OPEX!AB152","v":0},{"$f":"OPEX!AC152","v":0},{"$f":"OPEX!AD152","v":0},{"$f":"OPEX!AE152","v":0},{"$f":"OPEX!AF152","v":0},{"$f":"OPEX!AG152","v":0},{"$f":"OPEX!AH152","v":0},{"$f":"OPEX!AI152","v":0},{"$f":"OPEX!AJ152","v":0},{"$f":"OPEX!AK152","v":0},{"$f":"OPEX!AL152","v":0},{"$f":"OPEX!AM152","v":0},{"$f":"OPEX!AN152","v":0},{"$f":"OPEX!AO152","v":0},{"$f":"OPEX!AP152","v":0},null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT395:$BC395,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BE395:$BN395,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I395:AR395)","v":0},null,null,{"$f":"SUM(I393:I394)","v":0},{"$f":"SUM(J393:J394)","v":0},{"$f":"SUM(K393:K394)","v":0},{"$f":"SUM(L393:L394)","v":0},{"$f":"SUM(M393:M394)","v":0},{"$f":"SUM(N393:N394)","v":0},{"$f":"SUM(O393:O394)","v":0},{"$f":"SUM(P393:P394)","v":0},{"$f":"SUM(Q393:Q394)","v":0},{"$f":"SUM(R393:R394)","v":0},{"$f":"SUM(S393:S394)","v":0},{"$f":"SUM(T393:T394)","v":0},{"$f":"SUM(U393:U394)","v":0},{"$f":"SUM(V393:V394)","v":0},{"$f":"SUM(W393:W394)","v":0},{"$f":"SUM(X393:X394)","v":0},{"$f":"SUM(Y393:Y394)","v":0},{"$f":"SUM(Z393:Z394)","v":0},{"$f":"SUM(AA393:AA394)","v":0},{"$f":"SUM(AB393:AB394)","v":0},{"$f":"SUM(AC393:AC394)","v":0},{"$f":"SUM(AD393:AD394)","v":0},{"$f":"SUM(AE393:AE394)","v":0},{"$f":"SUM(AF393:AF394)","v":0},{"$f":"SUM(AG393:AG394)","v":0},{"$f":"SUM(AH393:AH394)","v":0},{"$f":"SUM(AI393:AI394)","v":0},{"$f":"SUM(AJ393:AJ394)","v":0},{"$f":"SUM(AK393:AK394)","v":0},{"$f":"SUM(AL393:AL394)","v":0},{"$f":"SUM(AM393:AM394)","v":0},{"$f":"SUM(AN393:AN394)","v":0},{"$f":"SUM(AO393:AO394)","v":0},{"$f":"SUM(AP393:AP394)","v":0},{"$f":"SUM(AQ393:AQ394)","v":0},{"$f":"SUM(AR393:AR394)","v":0},null,"Total cost incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT397:$BC397,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"OPEX!D157","v":"[…]"},{"$f":"INDEX($BE399:$BN399,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I399:AR399)","v":0},null,null,{"$f":"OPEX!G157","v":0},{"$f":"OPEX!H157","v":0},{"$f":"OPEX!I157","v":0},{"$f":"OPEX!J157","v":0},{"$f":"OPEX!K157","v":0},{"$f":"OPEX!L157","v":0},{"$f":"OPEX!M157","v":0},{"$f":"OPEX!N157","v":0},{"$f":"OPEX!O157","v":0},{"$f":"OPEX!P157","v":0},{"$f":"OPEX!Q157","v":0},{"$f":"OPEX!R157","v":0},{"$f":"OPEX!S157","v":0},{"$f":"OPEX!T157","v":0},{"$f":"OPEX!U157","v":0},{"$f":"OPEX!V157","v":0},{"$f":"OPEX!W157","v":0},{"$f":"OPEX!X157","v":0},{"$f":"OPEX!Y157","v":0},{"$f":"OPEX!Z157","v":0},{"$f":"OPEX!AA157","v":0},{"$f":"OPEX!AB157","v":0},{"$f":"OPEX!AC157","v":0},{"$f":"OPEX!AD157","v":0},{"$f":"OPEX!AE157","v":0},{"$f":"OPEX!AF157","v":0},{"$f":"OPEX!AG157","v":0},{"$f":"OPEX!AH157","v":0},{"$f":"OPEX!AI157","v":0},{"$f":"OPEX!AJ157","v":0},{"$f":"OPEX!AK157","v":0},{"$f":"OPEX!AL157","v":0},{"$f":"OPEX!AM157","v":0},{"$f":"OPEX!AN157","v":0},{"$f":"OPEX!AO157","v":0},{"$f":"OPEX!AP157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D158","v":"[…]"},{"$f":"INDEX($BE400:$BN400,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G158","v":0},{"$f":"OPEX!H158","v":0},{"$f":"OPEX!I158","v":0},{"$f":"OPEX!J158","v":0},{"$f":"OPEX!K158","v":0},{"$f":"OPEX!L158","v":0},{"$f":"OPEX!M158","v":0},{"$f":"OPEX!N158","v":0},{"$f":"OPEX!O158","v":0},{"$f":"OPEX!P158","v":0},{"$f":"OPEX!Q158","v":0},{"$f":"OPEX!R158","v":0},{"$f":"OPEX!S158","v":0},{"$f":"OPEX!T158","v":0},{"$f":"OPEX!U158","v":0},{"$f":"OPEX!V158","v":0},{"$f":"OPEX!W158","v":0},{"$f":"OPEX!X158","v":0},{"$f":"OPEX!Y158","v":0},{"$f":"OPEX!Z158","v":0},{"$f":"OPEX!AA158","v":0},{"$f":"OPEX!AB158","v":0},{"$f":"OPEX!AC158","v":0},{"$f":"OPEX!AD158","v":0},{"$f":"OPEX!AE158","v":0},{"$f":"OPEX!AF158","v":0},{"$f":"OPEX!AG158","v":0},{"$f":"OPEX!AH158","v":0},{"$f":"OPEX!AI158","v":0},{"$f":"OPEX!AJ158","v":0},{"$f":"OPEX!AK158","v":0},{"$f":"OPEX!AL158","v":0},{"$f":"OPEX!AM158","v":0},{"$f":"OPEX!AN158","v":0},{"$f":"OPEX!AO158","v":0},{"$f":"OPEX!AP158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D159","v":"[…]"},{"$f":"INDEX($BE401:$BN401,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G159","v":0},{"$f":"OPEX!H159","v":0},{"$f":"OPEX!I159","v":0},{"$f":"OPEX!J159","v":0},{"$f":"OPEX!K159","v":0},{"$f":"OPEX!L159","v":0},{"$f":"OPEX!M159","v":0},{"$f":"OPEX!N159","v":0},{"$f":"OPEX!O159","v":0},{"$f":"OPEX!P159","v":0},{"$f":"OPEX!Q159","v":0},{"$f":"OPEX!R159","v":0},{"$f":"OPEX!S159","v":0},{"$f":"OPEX!T159","v":0},{"$f":"OPEX!U159","v":0},{"$f":"OPEX!V159","v":0},{"$f":"OPEX!W159","v":0},{"$f":"OPEX!X159","v":0},{"$f":"OPEX!Y159","v":0},{"$f":"OPEX!Z159","v":0},{"$f":"OPEX!AA159","v":0},{"$f":"OPEX!AB159","v":0},{"$f":"OPEX!AC159","v":0},{"$f":"OPEX!AD159","v":0},{"$f":"OPEX!AE159","v":0},{"$f":"OPEX!AF159","v":0},{"$f":"OPEX!AG159","v":0},{"$f":"OPEX!AH159","v":0},{"$f":"OPEX!AI159","v":0},{"$f":"OPEX!AJ159","v":0},{"$f":"OPEX!AK159","v":0},{"$f":"OPEX!AL159","v":0},{"$f":"OPEX!AM159","v":0},{"$f":"OPEX!AN159","v":0},{"$f":"OPEX!AO159","v":0},{"$f":"OPEX!AP159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D160","v":"[…]"},{"$f":"INDEX($BE402:$BN402,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G160","v":0},{"$f":"OPEX!H160","v":0},{"$f":"OPEX!I160","v":0},{"$f":"OPEX!J160","v":0},{"$f":"OPEX!K160","v":0},{"$f":"OPEX!L160","v":0},{"$f":"OPEX!M160","v":0},{"$f":"OPEX!N160","v":0},{"$f":"OPEX!O160","v":0},{"$f":"OPEX!P160","v":0},{"$f":"OPEX!Q160","v":0},{"$f":"OPEX!R160","v":0},{"$f":"OPEX!S160","v":0},{"$f":"OPEX!T160","v":0},{"$f":"OPEX!U160","v":0},{"$f":"OPEX!V160","v":0},{"$f":"OPEX!W160","v":0},{"$f":"OPEX!X160","v":0},{"$f":"OPEX!Y160","v":0},{"$f":"OPEX!Z160","v":0},{"$f":"OPEX!AA160","v":0},{"$f":"OPEX!AB160","v":0},{"$f":"OPEX!AC160","v":0},{"$f":"OPEX!AD160","v":0},{"$f":"OPEX!AE160","v":0},{"$f":"OPEX!AF160","v":0},{"$f":"OPEX!AG160","v":0},{"$f":"OPEX!AH160","v":0},{"$f":"OPEX!AI160","v":0},{"$f":"OPEX!AJ160","v":0},{"$f":"OPEX!AK160","v":0},{"$f":"OPEX!AL160","v":0},{"$f":"OPEX!AM160","v":0},{"$f":"OPEX!AN160","v":0},{"$f":"OPEX!AO160","v":0},{"$f":"OPEX!AP160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"OPEX!D161","v":"[…]"},{"$f":"INDEX($BE403:$BN403,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"OPEX!G161","v":0},{"$f":"OPEX!H161","v":0},{"$f":"OPEX!I161","v":0},{"$f":"OPEX!J161","v":0},{"$f":"OPEX!K161","v":0},{"$f":"OPEX!L161","v":0},{"$f":"OPEX!M161","v":0},{"$f":"OPEX!N161","v":0},{"$f":"OPEX!O161","v":0},{"$f":"OPEX!P161","v":0},{"$f":"OPEX!Q161","v":0},{"$f":"OPEX!R161","v":0},{"$f":"OPEX!S161","v":0},{"$f":"OPEX!T161","v":0},{"$f":"OPEX!U161","v":0},{"$f":"OPEX!V161","v":0},{"$f":"OPEX!W161","v":0},{"$f":"OPEX!X161","v":0},{"$f":"OPEX!Y161","v":0},{"$f":"OPEX!Z161","v":0},{"$f":"OPEX!AA161","v":0},{"$f":"OPEX!AB161","v":0},{"$f":"OPEX!AC161","v":0},{"$f":"OPEX!AD161","v":0},{"$f":"OPEX!AE161","v":0},{"$f":"OPEX!AF161","v":0},{"$f":"OPEX!AG161","v":0},{"$f":"OPEX!AH161","v":0},{"$f":"OPEX!AI161","v":0},{"$f":"OPEX!AJ161","v":0},{"$f":"OPEX!AK161","v":0},{"$f":"OPEX!AL161","v":0},{"$f":"OPEX!AM161","v":0},{"$f":"OPEX!AN161","v":0},{"$f":"OPEX!AO161","v":0},{"$f":"OPEX!AP161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT404:$BC404,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE404:$BN404,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I404:AR404)","v":0},null,null,{"$f":"SUM(I399:I403)","v":0},{"$f":"SUM(J399:J403)","v":0},{"$f":"SUM(K399:K403)","v":0},{"$f":"SUM(L399:L403)","v":0},{"$f":"SUM(M399:M403)","v":0},{"$f":"SUM(N399:N403)","v":0},{"$f":"SUM(O399:O403)","v":0},{"$f":"SUM(P399:P403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT405:$BC405,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT expense"},{"$f":"INDEX($BE405:$BN405,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},null,null,null,{"$f":"OPEX!G163","v":0},{"$f":"OPEX!H163","v":0},{"$f":"OPEX!I163","v":0},{"$f":"OPEX!J163","v":0},{"$f":"OPEX!K163","v":0},{"$f":"OPEX!L163","v":0},{"$f":"OPEX!M163","v":0},{"$f":"OPEX!N163","v":0},{"$f":"OPEX!O163","v":0},{"$f":"OPEX!P163","v":0},{"$f":"OPEX!Q163","v":0},{"$f":"OPEX!R163","v":0},{"$f":"OPEX!S163","v":0},{"$f":"OPEX!T163","v":0},{"$f":"OPEX!U163","v":0},{"$f":"OPEX!V163","v":0},{"$f":"OPEX!W163","v":0},{"$f":"OPEX!X163","v":0},{"$f":"OPEX!Y163","v":0},{"$f":"OPEX!Z163","v":0},{"$f":"OPEX!AA163","v":0},{"$f":"OPEX!AB163","v":0},{"$f":"OPEX!AC163","v":0},{"$f":"OPEX!AD163","v":0},{"$f":"OPEX!AE163","v":0},{"$f":"OPEX!AF163","v":0},{"$f":"OPEX!AG163","v":0},{"$f":"OPEX!AH163","v":0},{"$f":"OPEX!AI163","v":0},{"$f":"OPEX!AJ163","v":0},{"$f":"OPEX!AK163","v":0},{"$f":"OPEX!AL163","v":0},{"$f":"OPEX!AM163","v":0},{"$f":"OPEX!AN163","v":0},{"$f":"OPEX!AO163","v":0},{"$f":"OPEX!AP163","v":0},null,"VAT expense","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT406:$BC406,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BE406:$BN406,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I406:AR406)","v":0},null,null,{"$f":"SUM(I404:I405)","v":0},{"$f":"SUM(J404:J405)","v":0},{"$f":"SUM(K404:K405)","v":0},{"$f":"SUM(L404:L405)","v":0},{"$f":"SUM(M404:M405)","v":0},{"$f":"SUM(N404:N405)","v":0},{"$f":"SUM(O404:O405)","v":0},{"$f":"SUM(P404:P405)","v":0},{"$f":"SUM(Q404:Q405)","v":0},{"$f":"SUM(R404:R405)","v":0},{"$f":"SUM(S404:S405)","v":0},{"$f":"SUM(T404:T405)","v":0},{"$f":"SUM(U404:U405)","v":0},{"$f":"SUM(V404:V405)","v":0},{"$f":"SUM(W404:W405)","v":0},{"$f":"SUM(X404:X405)","v":0},{"$f":"SUM(Y404:Y405)","v":0},{"$f":"SUM(Z404:Z405)","v":0},{"$f":"SUM(AA404:AA405)","v":0},{"$f":"SUM(AB404:AB405)","v":0},{"$f":"SUM(AC404:AC405)","v":0},{"$f":"SUM(AD404:AD405)","v":0},{"$f":"SUM(AE404:AE405)","v":0},{"$f":"SUM(AF404:AF405)","v":0},{"$f":"SUM(AG404:AG405)","v":0},{"$f":"SUM(AH404:AH405)","v":0},{"$f":"SUM(AI404:AI405)","v":0},{"$f":"SUM(AJ404:AJ405)","v":0},{"$f":"SUM(AK404:AK405)","v":0},{"$f":"SUM(AL404:AL405)","v":0},{"$f":"SUM(AM404:AM405)","v":0},{"$f":"SUM(AN404:AN405)","v":0},{"$f":"SUM(AO404:AO405)","v":0},{"$f":"SUM(AP404:AP405)","v":0},{"$f":"SUM(AQ404:AQ405)","v":0},{"$f":"SUM(AR404:AR405)","v":0},null,"Total cost incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT408:$BC408,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT410:$BC410,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy costs"},{"$f":"INDEX($BE410:$BN410,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I410:AR410)","v":16489880.369500007},null,null,{"$f":"SUM(I318,I327,I336,I345,I354,I363,I372)","v":0},{"$f":"SUM(J318,J327,J336,J345,J354,J363,J372)","v":867888.44050000003},867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,867888.44050000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT411:$BC411,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Maintenance costs"},{"$f":"INDEX($BE411:$BN411,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},70300,null,null,{"$f":"I382","v":0},{"$f":"J382","v":3700},3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,3700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Maintenance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT412:$BC412,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"External sub-contracting"},{"$f":"INDEX($BE412:$BN412,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I393","v":0},{"$f":"J393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"External sub-contracting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT413:$BC413,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},{"$f":"INDEX($BE413:$BN413,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I404","v":0},{"$f":"J404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT414:$BC414,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost"},{"$f":"INDEX($BE414:$BN414,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},16560180.369500007,null,null,{"$f":"SUM(I410:I413)","v":0},{"$f":"SUM(J410:J413)","v":871588.44050000003},871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,871588.44050000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT416:$BC416,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy costs"},{"$f":"INDEX($BE416:$BN416,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I416:AR416)","v":20301656.882999994},null,null,{"$f":"SUM(I319,I328,I337,I346,I355,I364,I373)","v":0},{"$f":"SUM(J319,J328,J337,J346,J355,J364,J373)","v":1068508.257},1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,1068508.257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Energy costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT417:$BC417,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Maintenance costs"},{"$f":"INDEX($BE417:$BN417,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},86469,null,null,{"$f":"I384","v":0},{"$f":"J384","v":4551},4551,4551,4551,4551,4551,4551,4551,4551,4551,4551,4551,4551,4551,4551,4551,4551,4551,4551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Maintenance costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT418:$BC418,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"External sub-contracting"},{"$f":"INDEX($BE418:$BN418,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I395","v":0},{"$f":"J395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"External sub-contracting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT419:$BC419,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},{"$f":"INDEX($BE419:$BN419,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"I406","v":0},{"$f":"J406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT420:$BC420,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total cost incl. VAT"},{"$f":"INDEX($BE420:$BN420,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},20388125.882999994,null,null,{"$f":"SUM(I416:I419)","v":0},{"$f":"SUM(J416:J419)","v":1073059.257},1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,1073059.257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total cost incl. VAT","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT422:$BC422,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Income tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income tax","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT424:$BC424,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Income tax"},{"$f":"INDEX($BE424:$BN424,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I424:AR424)","v":0},null,null,{"$f":"OPEX!G170","v":0},{"$f":"OPEX!H170","v":0},{"$f":"OPEX!I170","v":0},{"$f":"OPEX!J170","v":0},{"$f":"OPEX!K170","v":0},{"$f":"OPEX!L170","v":0},{"$f":"OPEX!M170","v":0},{"$f":"OPEX!N170","v":0},{"$f":"OPEX!O170","v":0},{"$f":"OPEX!P170","v":0},{"$f":"OPEX!Q170","v":0},{"$f":"OPEX!R170","v":0},{"$f":"OPEX!S170","v":0},{"$f":"OPEX!T170","v":0},{"$f":"OPEX!U170","v":0},{"$f":"OPEX!V170","v":0},{"$f":"OPEX!W170","v":0},{"$f":"OPEX!X170","v":0},{"$f":"OPEX!Y170","v":0},{"$f":"OPEX!Z170","v":0},{"$f":"OPEX!AA170","v":0},{"$f":"OPEX!AB170","v":0},{"$f":"OPEX!AC170","v":0},{"$f":"OPEX!AD170","v":0},{"$f":"OPEX!AE170","v":0},{"$f":"OPEX!AF170","v":0},{"$f":"OPEX!AG170","v":0},{"$f":"OPEX!AH170","v":0},{"$f":"OPEX!AI170","v":0},{"$f":"OPEX!AJ170","v":0},{"$f":"OPEX!AK170","v":0},{"$f":"OPEX!AL170","v":0},{"$f":"OPEX!AM170","v":0},{"$f":"OPEX!AN170","v":0},{"$f":"OPEX!AO170","v":0},{"$f":"OPEX!AP170","v":0},null,"Income tax","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
["Sources of financing"]
[]
[null,null,{"$f":"INDEX($AT428:$BC428,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing model selection"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing model selection","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT430:$BC430,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing model selection"},{"$f":"INDEX($BE430:$BN430,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"General!F28","v":"Own funds + Grant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"C440","v":"Own funds"},"#",{"$f":"--(D431=F$430)","v":0}]
[null,null,null,{"$f":"C459","v":"Own funds + Grant"},"#",{"$f":"--(D432=F$430)","v":1}]
[null,null,null,{"$f":"C484","v":"Standard loan"},"#",0]
[null,null,null,{"$f":"C512","v":"Standard loan + Grant"},"#",0]
[null,null,null,{"$f":"C546","v":"Green loan"},"#",0]
[null,null,null,{"$f":"C574","v":"Capital rebate loan (FIs)"},"#",0]
[null,null,null,{"$f":"C604","v":"Bonds (standard II)"},"#",0]
[null,null,null,{"$f":"C635","v":"Bonds (EuGBS-SLB)"},"#",0]
[]
[null,null,{"$f":"INDEX($AT440:$BC440,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Own funds"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT442:$BC442,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($BE442:$BN442,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F443:F444)","v":15000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT443:$BC443,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Investment plan with socioeconomic assessment"},{"$f":"INDEX($BE443:$BN443,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Fin!F10","v":15000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT444:$BC444,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other costs"},{"$f":"INDEX($BE444:$BN444,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT446:$BC446,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing conditions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT447:$BC447,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Own funds"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT448:$BC448,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE448:$BN448,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F14","v":"Private"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT450:$BC450,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing"},{"$f":"INDEX($BE450:$BN450,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I450:AR450)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT451:$BC451,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Own funds"},{"$f":"INDEX($BE451:$BN451,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I451:AR451)","v":4125454.5},null,null,{"$f":"I91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Own funds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT453:$BC453,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing expenditures"},{"$f":"INDEX($BE453:$BN453,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I453:AR453)","v":4140454.5},null,null,{"$f":"SUM(I454:I457)","v":10000},{"$f":"SUM(J454:J457)","v":4115454.5},{"$f":"SUM(K454:K457)","v":15000},{"$f":"SUM(L454:L457)","v":0},{"$f":"SUM(M454:M457)","v":0},{"$f":"SUM(N454:N457)","v":0},{"$f":"SUM(O454:O457)","v":0},{"$f":"SUM(P454:P457)","v":0},{"$f":"SUM(Q454:Q457)","v":0},{"$f":"SUM(R454:R457)","v":0},{"$f":"SUM(S454:S457)","v":0},{"$f":"SUM(T454:T457)","v":0},{"$f":"SUM(U454:U457)","v":0},{"$f":"SUM(V454:V457)","v":0},{"$f":"SUM(W454:W457)","v":0},{"$f":"SUM(X454:X457)","v":0},{"$f":"SUM(Y454:Y457)","v":0},{"$f":"SUM(Z454:Z457)","v":0},{"$f":"SUM(AA454:AA457)","v":0},{"$f":"SUM(AB454:AB457)","v":0},{"$f":"SUM(AC454:AC457)","v":0},{"$f":"SUM(AD454:AD457)","v":0},{"$f":"SUM(AE454:AE457)","v":0},{"$f":"SUM(AF454:AF457)","v":0},{"$f":"SUM(AG454:AG457)","v":0},{"$f":"SUM(AH454:AH457)","v":0},{"$f":"SUM(AI454:AI457)","v":0},{"$f":"SUM(AJ454:AJ457)","v":0},{"$f":"SUM(AK454:AK457)","v":0},{"$f":"SUM(AL454:AL457)","v":0},{"$f":"SUM(AM454:AM457)","v":0},{"$f":"SUM(AN454:AN457)","v":0},{"$f":"SUM(AO454:AO457)","v":0},{"$f":"SUM(AP454:AP457)","v":0},{"$f":"SUM(AQ454:AQ457)","v":0},{"$f":"SUM(AR454:AR457)","v":0},null,"Financing expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT454:$BC454,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX / principal"},{"$f":"INDEX($BE454:$BN454,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I454:AR454)","v":4125454.5},null,null,{"$f":"I451","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX / principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT455:$BC455,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest"},{"$f":"INDEX($BE455:$BN455,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT456:$BC456,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs"},{"$f":"INDEX($BE456:$BN456,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},15000,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F442","v":15000},{"$f":"(Config!$F$7+1=Config!L$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F442","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F442","v":0},null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT457:$BC457,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other financial costs"},{"$f":"INDEX($BE457:$BN457,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT459:$BC459,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Own funds + Grant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds + Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT461:$BC461,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($BE461:$BN461,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F462:F464)","v":20000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT462:$BC462,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Project management and reporting"},{"$f":"INDEX($BE462:$BN462,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Fin!F18","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT463:$BC463,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Investment plan with socioeconomic assessment"},{"$f":"INDEX($BE463:$BN463,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT464:$BC464,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other costs"},{"$f":"INDEX($BE464:$BN464,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Fin!F20","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT466:$BC466,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing conditions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT467:$BC467,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Own funds"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT468:$BC468,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE468:$BN468,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F23","v":"Public"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT469:$BC469,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Grant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT470:$BC470,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE470:$BN470,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F25","v":"Private"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT471:$BC471,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($BE471:$BN471,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F26","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT472:$BC472,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Co-financing rate of eligible project costs"},{"$f":"INDEX($BE472:$BN472,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F27","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT474:$BC474,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing"},{"$f":"INDEX($BE474:$BN474,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I474:AR474)","v":4125454.5},null,null,{"$f":"I$91","v":10000},{"$f":"J$91","v":4115454.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT475:$BC475,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Own funds"},{"$f":"INDEX($BE475:$BN475,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I475:AR475)","v":2902818.1500000004},null,null,{"$f":"I474-I476","v":7000},2895818.1500000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Own funds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT476:$BC476,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Grant"},{"$f":"INDEX($BE476:$BN476,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},1222636.3499999999,null,null,{"$f":"$F472*I$37","v":3000},{"$f":"$F472*J$37","v":1219636.3499999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT478:$BC478,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing expenditures"},{"$f":"INDEX($BE478:$BN478,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I478:AR478)","v":2922818.1500000004},null,null,{"$f":"SUM(I479:I482)","v":7000},{"$f":"SUM(J479:J482)","v":2895818.1500000004},20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Financing expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT479:$BC479,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX / principal"},{"$f":"INDEX($BE479:$BN479,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I479:AR479)","v":2902818.1500000004},null,null,{"$f":"I475","v":7000},2895818.1500000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX / principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT480:$BC480,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest"},{"$f":"INDEX($BE480:$BN480,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT481:$BC481,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs"},{"$f":"INDEX($BE481:$BN481,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},20000,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F461","v":20000},{"$f":"(Config!$F$7+1=Config!L$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F461","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F461","v":0},null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT482:$BC482,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other financial costs"},{"$f":"INDEX($BE482:$BN482,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT484:$BC484,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Standard loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT486:$BC486,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($BE486:$BN486,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F487:F488)","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT487:$BC487,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Investment plan"},{"$f":"INDEX($BE487:$BN487,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Fin!F31","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT488:$BC488,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other costs"},{"$f":"INDEX($BE488:$BN488,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT490:$BC490,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing conditions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT491:$BC491,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Standard loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT492:$BC492,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE492:$BN492,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F35","v":"Public"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT493:$BC493,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($BE493:$BN493,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F36","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT494:$BC494,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($BE494:$BN494,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F37","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT495:$BC495,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Tenor"},{"$f":"INDEX($BE495:$BN495,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"years"},{"$f":"Fin!F38","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","years","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT496:$BC496,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment per annum"},{"$f":"INDEX($BE496:$BN496,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IFERROR(F499/F495,0)","v":412545.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT498:$BC498,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing"},{"$f":"INDEX($BE498:$BN498,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I498:AR498)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT499:$BC499,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Standard loan"},{"$f":"INDEX($BE499:$BN499,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I499:AR499)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Standard loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT501:$BC501,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan repayment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT502:$BC502,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment"},{"$f":"INDEX($BE502:$BN502,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I502:AR502)","v":4125454.5},null,null,{"$f":"MIN($F496,H503)*Config!I$8","v":0},{"$f":"MIN($F496,I503)*Config!J$8","v":0},{"$f":"MIN($F496,J503)*Config!K$8","v":412545.45},{"$f":"MIN($F496,K503)*Config!L$8","v":412545.45},{"$f":"MIN($F496,L503)*Config!M$8","v":412545.45},{"$f":"MIN($F496,M503)*Config!N$8","v":412545.45},{"$f":"MIN($F496,N503)*Config!O$8","v":412545.45},{"$f":"MIN($F496,O503)*Config!P$8","v":412545.45},{"$f":"MIN($F496,P503)*Config!Q$8","v":412545.45},{"$f":"MIN($F496,Q503)*Config!R$8","v":412545.45},{"$f":"MIN($F496,R503)*Config!S$8","v":412545.45},{"$f":"MIN($F496,S503)*Config!T$8","v":412545.44999999925},{"$f":"MIN($F496,T503)*Config!U$8","v":0},{"$f":"MIN($F496,U503)*Config!V$8","v":0},{"$f":"MIN($F496,V503)*Config!W$8","v":0},{"$f":"MIN($F496,W503)*Config!X$8","v":0},{"$f":"MIN($F496,X503)*Config!Y$8","v":0},{"$f":"MIN($F496,Y503)*Config!Z$8","v":0},{"$f":"MIN($F496,Z503)*Config!AA$8","v":0},{"$f":"MIN($F496,AA503)*Config!AB$8","v":0},{"$f":"MIN($F496,AB503)*Config!AC$8","v":0},{"$f":"MIN($F496,AC503)*Config!AD$8","v":0},{"$f":"MIN($F496,AD503)*Config!AE$8","v":0},{"$f":"MIN($F496,AE503)*Config!AF$8","v":0},{"$f":"MIN($F496,AF503)*Config!AG$8","v":0},{"$f":"MIN($F496,AG503)*Config!AH$8","v":0},{"$f":"MIN($F496,AH503)*Config!AI$8","v":0},{"$f":"MIN($F496,AI503)*Config!AJ$8","v":0},{"$f":"MIN($F496,AJ503)*Config!AK$8","v":0},{"$f":"MIN($F496,AK503)*Config!AL$8","v":0},{"$f":"MIN($F496,AL503)*Config!AM$8","v":0},{"$f":"MIN($F496,AM503)*Config!AN$8","v":0},{"$f":"MIN($F496,AN503)*Config!AO$8","v":0},{"$f":"MIN($F496,AO503)*Config!AP$8","v":0},{"$f":"MIN($F496,AP503)*Config!AQ$8","v":0},{"$f":"MIN($F496,AQ503)*Config!AR$8","v":0},null,"Capital repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT503:$BC503,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan balance"},{"$f":"INDEX($BE503:$BN503,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"SUM($I499:I499)-SUM($I502:I502)","v":10000},{"$f":"SUM($I499:J499)-SUM($I502:J502)","v":4125454.5},{"$f":"SUM($I499:K499)-SUM($I502:K502)","v":3712909.05},{"$f":"SUM($I499:L499)-SUM($I502:L502)","v":3300363.6},{"$f":"SUM($I499:M499)-SUM($I502:M502)","v":2887818.15},{"$f":"SUM($I499:N499)-SUM($I502:N502)","v":2475272.7000000002},{"$f":"SUM($I499:O499)-SUM($I502:O502)","v":2062727.25},{"$f":"SUM($I499:P499)-SUM($I502:P502)","v":1650181.7999999998},{"$f":"SUM($I499:Q499)-SUM($I502:Q502)","v":1237636.3499999996},{"$f":"SUM($I499:R499)-SUM($I502:R502)","v":825090.89999999944},{"$f":"SUM($I499:S499)-SUM($I502:S502)","v":412545.44999999925},{"$f":"SUM($I499:T499)-SUM($I502:T502)","v":0},{"$f":"SUM($I499:U499)-SUM($I502:U502)","v":0},{"$f":"SUM($I499:V499)-SUM($I502:V502)","v":0},{"$f":"SUM($I499:W499)-SUM($I502:W502)","v":0},{"$f":"SUM($I499:X499)-SUM($I502:X502)","v":0},{"$f":"SUM($I499:Y499)-SUM($I502:Y502)","v":0},{"$f":"SUM($I499:Z499)-SUM($I502:Z502)","v":0},{"$f":"SUM($I499:AA499)-SUM($I502:AA502)","v":0},{"$f":"SUM($I499:AB499)-SUM($I502:AB502)","v":0},{"$f":"SUM($I499:AC499)-SUM($I502:AC502)","v":0},{"$f":"SUM($I499:AD499)-SUM($I502:AD502)","v":0},{"$f":"SUM($I499:AE499)-SUM($I502:AE502)","v":0},{"$f":"SUM($I499:AF499)-SUM($I502:AF502)","v":0},{"$f":"SUM($I499:AG499)-SUM($I502:AG502)","v":0},{"$f":"SUM($I499:AH499)-SUM($I502:AH502)","v":0},{"$f":"SUM($I499:AI499)-SUM($I502:AI502)","v":0},{"$f":"SUM($I499:AJ499)-SUM($I502:AJ502)","v":0},{"$f":"SUM($I499:AK499)-SUM($I502:AK502)","v":0},{"$f":"SUM($I499:AL499)-SUM($I502:AL502)","v":0},{"$f":"SUM($I499:AM499)-SUM($I502:AM502)","v":0},{"$f":"SUM($I499:AN499)-SUM($I502:AN502)","v":0},{"$f":"SUM($I499:AO499)-SUM($I502:AO502)","v":0},{"$f":"SUM($I499:AP499)-SUM($I502:AP502)","v":0},{"$f":"SUM($I499:AQ499)-SUM($I502:AQ502)","v":0},{"$f":"SUM($I499:AR499)-SUM($I502:AR502)","v":0},null,"Loan balance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT504:$BC504,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest paid"},{"$f":"INDEX($BE504:$BN504,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},1031363.625,null,null,{"$f":"$F494*AVERAGE(H503:I503)*Config!I$8","v":0},{"$f":"$F494*AVERAGE(I503:J503)*Config!J$8","v":0},{"$f":"$F494*AVERAGE(J503:K503)*Config!K$8","v":195959.08875},{"$f":"$F494*AVERAGE(K503:L503)*Config!L$8","v":175331.81625000003},{"$f":"$F494*AVERAGE(L503:M503)*Config!M$8","v":154704.54375000001},{"$f":"$F494*AVERAGE(M503:N503)*Config!N$8","v":134077.27124999999},{"$f":"$F494*AVERAGE(N503:O503)*Config!O$8","v":113449.99875000001},{"$f":"$F494*AVERAGE(O503:P503)*Config!P$8","v":92822.726250000007},{"$f":"$F494*AVERAGE(P503:Q503)*Config!Q$8","v":72195.453749999986},{"$f":"$F494*AVERAGE(Q503:R503)*Config!R$8","v":51568.18124999998},{"$f":"$F494*AVERAGE(R503:S503)*Config!S$8","v":30940.90874999997},{"$f":"$F494*AVERAGE(S503:T503)*Config!T$8","v":10313.636249999981},{"$f":"$F494*AVERAGE(T503:U503)*Config!U$8","v":0},{"$f":"$F494*AVERAGE(U503:V503)*Config!V$8","v":0},{"$f":"$F494*AVERAGE(V503:W503)*Config!W$8","v":0},{"$f":"$F494*AVERAGE(W503:X503)*Config!X$8","v":0},{"$f":"$F494*AVERAGE(X503:Y503)*Config!Y$8","v":0},{"$f":"$F494*AVERAGE(Y503:Z503)*Config!Z$8","v":0},{"$f":"$F494*AVERAGE(Z503:AA503)*Config!AA$8","v":0},{"$f":"$F494*AVERAGE(AA503:AB503)*Config!AB$8","v":0},{"$f":"$F494*AVERAGE(AB503:AC503)*Config!AC$8","v":0},{"$f":"$F494*AVERAGE(AC503:AD503)*Config!AD$8","v":0},{"$f":"$F494*AVERAGE(AD503:AE503)*Config!AE$8","v":0},{"$f":"$F494*AVERAGE(AE503:AF503)*Config!AF$8","v":0},{"$f":"$F494*AVERAGE(AF503:AG503)*Config!AG$8","v":0},{"$f":"$F494*AVERAGE(AG503:AH503)*Config!AH$8","v":0},{"$f":"$F494*AVERAGE(AH503:AI503)*Config!AI$8","v":0},{"$f":"$F494*AVERAGE(AI503:AJ503)*Config!AJ$8","v":0},{"$f":"$F494*AVERAGE(AJ503:AK503)*Config!AK$8","v":0},{"$f":"$F494*AVERAGE(AK503:AL503)*Config!AL$8","v":0},{"$f":"$F494*AVERAGE(AL503:AM503)*Config!AM$8","v":0},{"$f":"$F494*AVERAGE(AM503:AN503)*Config!AN$8","v":0},{"$f":"$F494*AVERAGE(AN503:AO503)*Config!AO$8","v":0},{"$f":"$F494*AVERAGE(AO503:AP503)*Config!AP$8","v":0},{"$f":"$F494*AVERAGE(AP503:AQ503)*Config!AQ$8","v":0},{"$f":"$F494*AVERAGE(AQ503:AR503)*Config!AR$8","v":0},null,"Interest paid","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT506:$BC506,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing expenditures"},{"$f":"INDEX($BE506:$BN506,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I506:AR506)","v":5166818.1249999981},null,null,{"$f":"SUM(I507:I510)","v":0},{"$f":"SUM(J507:J510)","v":0},{"$f":"SUM(K507:K510)","v":618504.53875000007},{"$f":"SUM(L507:L510)","v":587877.2662500001},{"$f":"SUM(M507:M510)","v":567249.99375000002},{"$f":"SUM(N507:N510)","v":546622.72124999994},{"$f":"SUM(O507:O510)","v":525995.44874999998},{"$f":"SUM(P507:P510)","v":505368.17625000002},{"$f":"SUM(Q507:Q510)","v":484740.90375},{"$f":"SUM(R507:R510)","v":464113.63124999998},{"$f":"SUM(S507:S510)","v":443486.35874999996},{"$f":"SUM(T507:T510)","v":422859.08624999924},{"$f":"SUM(U507:U510)","v":0},{"$f":"SUM(V507:V510)","v":0},{"$f":"SUM(W507:W510)","v":0},{"$f":"SUM(X507:X510)","v":0},{"$f":"SUM(Y507:Y510)","v":0},{"$f":"SUM(Z507:Z510)","v":0},{"$f":"SUM(AA507:AA510)","v":0},{"$f":"SUM(AB507:AB510)","v":0},{"$f":"SUM(AC507:AC510)","v":0},{"$f":"SUM(AD507:AD510)","v":0},{"$f":"SUM(AE507:AE510)","v":0},{"$f":"SUM(AF507:AF510)","v":0},{"$f":"SUM(AG507:AG510)","v":0},{"$f":"SUM(AH507:AH510)","v":0},{"$f":"SUM(AI507:AI510)","v":0},{"$f":"SUM(AJ507:AJ510)","v":0},{"$f":"SUM(AK507:AK510)","v":0},{"$f":"SUM(AL507:AL510)","v":0},{"$f":"SUM(AM507:AM510)","v":0},{"$f":"SUM(AN507:AN510)","v":0},{"$f":"SUM(AO507:AO510)","v":0},{"$f":"SUM(AP507:AP510)","v":0},{"$f":"SUM(AQ507:AQ510)","v":0},{"$f":"SUM(AR507:AR510)","v":0},null,"Financing expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT507:$BC507,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX / principal"},{"$f":"INDEX($BE507:$BN507,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I507:AR507)","v":4125454.5},null,null,{"$f":"I502","v":0},{"$f":"J502","v":0},412545.45,412545.45,412545.45,412545.45,412545.45,412545.45,412545.45,412545.45,412545.45,412545.44999999925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX / principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT508:$BC508,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest"},{"$f":"INDEX($BE508:$BN508,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},1031363.625,null,null,{"$f":"I504","v":0},{"$f":"J504","v":0},195959.08875,175331.81625000003,154704.54375000001,134077.27124999999,113449.99875000001,92822.726250000007,72195.453749999986,51568.18124999998,30940.90874999997,10313.636249999981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT509:$BC509,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs"},{"$f":"INDEX($BE509:$BN509,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},10000,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F486","v":10000},{"$f":"(Config!$F$7+1=Config!L$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F486","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F486","v":0},null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT510:$BC510,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other financial costs"},{"$f":"INDEX($BE510:$BN510,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT512:$BC512,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Standard loan + Grant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan + Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT514:$BC514,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($BE514:$BN514,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F515:F517)","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT515:$BC515,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Investment plan"},{"$f":"INDEX($BE515:$BN515,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Fin!F42","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT516:$BC516,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Project management and reporting"},{"$f":"INDEX($BE516:$BN516,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT517:$BC517,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other costs"},{"$f":"INDEX($BE517:$BN517,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT519:$BC519,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing conditions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT520:$BC520,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Standard loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT521:$BC521,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE521:$BN521,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F47","v":"Private"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT522:$BC522,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($BE522:$BN522,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F48","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT523:$BC523,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($BE523:$BN523,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F49","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT524:$BC524,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Tenor"},{"$f":"INDEX($BE524:$BN524,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"years"},{"$f":"Fin!F50","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","years","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT525:$BC525,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment per annum"},{"$f":"INDEX($BE525:$BN525,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IFERROR(F532/F524,0)","v":139181.81666666668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT526:$BC526,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Grant"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT527:$BC527,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE527:$BN527,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F52","v":"Public"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT528:$BC528,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($BE528:$BN528,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F53","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT529:$BC529,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Co-financing rate of eligible project costs"},{"$f":"INDEX($BE529:$BN529,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F54","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT531:$BC531,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing"},{"$f":"INDEX($BE531:$BN531,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I531:AR531)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT532:$BC532,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Standard loan"},{"$f":"INDEX($BE532:$BN532,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I532:AR532)","v":2087727.25},null,null,{"$f":"I531-I533","v":5000},2082727.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Standard loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT533:$BC533,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Grant"},{"$f":"INDEX($BE533:$BN533,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I533:AR533)","v":2037727.25},null,null,{"$f":"$F529*I$37","v":5000},{"$f":"$F529*J$37","v":2032727.25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT535:$BC535,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan repayment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT536:$BC536,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment"},{"$f":"INDEX($BE536:$BN536,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I536:AR536)","v":2087727.25},null,null,{"$f":"MIN($F525,H537)*Config!I$8","v":0},{"$f":"MIN($F525,I537)*Config!J$8","v":0},{"$f":"MIN($F525,J537)*Config!K$8","v":139181.81666666668},{"$f":"MIN($F525,K537)*Config!L$8","v":139181.81666666668},{"$f":"MIN($F525,L537)*Config!M$8","v":139181.81666666668},{"$f":"MIN($F525,M537)*Config!N$8","v":139181.81666666668},{"$f":"MIN($F525,N537)*Config!O$8","v":139181.81666666668},{"$f":"MIN($F525,O537)*Config!P$8","v":139181.81666666668},{"$f":"MIN($F525,P537)*Config!Q$8","v":139181.81666666668},{"$f":"MIN($F525,Q537)*Config!R$8","v":139181.81666666668},{"$f":"MIN($F525,R537)*Config!S$8","v":139181.81666666668},{"$f":"MIN($F525,S537)*Config!T$8","v":139181.81666666668},{"$f":"MIN($F525,T537)*Config!U$8","v":139181.81666666668},{"$f":"MIN($F525,U537)*Config!V$8","v":139181.81666666668},{"$f":"MIN($F525,V537)*Config!W$8","v":139181.81666666668},{"$f":"MIN($F525,W537)*Config!X$8","v":139181.81666666668},{"$f":"MIN($F525,X537)*Config!Y$8","v":139181.81666666665},{"$f":"MIN($F525,Y537)*Config!Z$8","v":0},{"$f":"MIN($F525,Z537)*Config!AA$8","v":0},{"$f":"MIN($F525,AA537)*Config!AB$8","v":0},{"$f":"MIN($F525,AB537)*Config!AC$8","v":0},{"$f":"MIN($F525,AC537)*Config!AD$8","v":0},{"$f":"MIN($F525,AD537)*Config!AE$8","v":0},{"$f":"MIN($F525,AE537)*Config!AF$8","v":0},{"$f":"MIN($F525,AF537)*Config!AG$8","v":0},{"$f":"MIN($F525,AG537)*Config!AH$8","v":0},{"$f":"MIN($F525,AH537)*Config!AI$8","v":0},{"$f":"MIN($F525,AI537)*Config!AJ$8","v":0},{"$f":"MIN($F525,AJ537)*Config!AK$8","v":0},{"$f":"MIN($F525,AK537)*Config!AL$8","v":0},{"$f":"MIN($F525,AL537)*Config!AM$8","v":0},{"$f":"MIN($F525,AM537)*Config!AN$8","v":0},{"$f":"MIN($F525,AN537)*Config!AO$8","v":0},{"$f":"MIN($F525,AO537)*Config!AP$8","v":0},{"$f":"MIN($F525,AP537)*Config!AQ$8","v":0},{"$f":"MIN($F525,AQ537)*Config!AR$8","v":0},null,"Capital repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT537:$BC537,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan balance"},{"$f":"INDEX($BE537:$BN537,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"SUM($I532:I532)-SUM($I536:I536)","v":5000},{"$f":"SUM($I532:J532)-SUM($I536:J536)","v":2087727.25},{"$f":"SUM($I532:K532)-SUM($I536:K536)","v":1948545.4333333333},{"$f":"SUM($I532:L532)-SUM($I536:L536)","v":1809363.6166666667},{"$f":"SUM($I532:M532)-SUM($I536:M536)","v":1670181.7999999998},{"$f":"SUM($I532:N532)-SUM($I536:N536)","v":1530999.9833333334},{"$f":"SUM($I532:O532)-SUM($I536:O536)","v":1391818.1666666665},{"$f":"SUM($I532:P532)-SUM($I536:P536)","v":1252636.3500000001},{"$f":"SUM($I532:Q532)-SUM($I536:Q536)","v":1113454.5333333332},{"$f":"SUM($I532:R532)-SUM($I536:R536)","v":974272.71666666656},{"$f":"SUM($I532:S532)-SUM($I536:S536)","v":835090.89999999991},{"$f":"SUM($I532:T532)-SUM($I536:T536)","v":695909.08333333326},{"$f":"SUM($I532:U532)-SUM($I536:U536)","v":556727.2666666666},{"$f":"SUM($I532:V532)-SUM($I536:V536)","v":417545.44999999995},{"$f":"SUM($I532:W532)-SUM($I536:W536)","v":278363.6333333333},{"$f":"SUM($I532:X532)-SUM($I536:X536)","v":139181.81666666665},{"$f":"SUM($I532:Y532)-SUM($I536:Y536)","v":0},{"$f":"SUM($I532:Z532)-SUM($I536:Z536)","v":0},{"$f":"SUM($I532:AA532)-SUM($I536:AA536)","v":0},{"$f":"SUM($I532:AB532)-SUM($I536:AB536)","v":0},{"$f":"SUM($I532:AC532)-SUM($I536:AC536)","v":0},{"$f":"SUM($I532:AD532)-SUM($I536:AD536)","v":0},{"$f":"SUM($I532:AE532)-SUM($I536:AE536)","v":0},{"$f":"SUM($I532:AF532)-SUM($I536:AF536)","v":0},{"$f":"SUM($I532:AG532)-SUM($I536:AG536)","v":0},{"$f":"SUM($I532:AH532)-SUM($I536:AH536)","v":0},{"$f":"SUM($I532:AI532)-SUM($I536:AI536)","v":0},{"$f":"SUM($I532:AJ532)-SUM($I536:AJ536)","v":0},{"$f":"SUM($I532:AK532)-SUM($I536:AK536)","v":0},{"$f":"SUM($I532:AL532)-SUM($I536:AL536)","v":0},{"$f":"SUM($I532:AM532)-SUM($I536:AM536)","v":0},{"$f":"SUM($I532:AN532)-SUM($I536:AN536)","v":0},{"$f":"SUM($I532:AO532)-SUM($I536:AO536)","v":0},{"$f":"SUM($I532:AP532)-SUM($I536:AP536)","v":0},{"$f":"SUM($I532:AQ532)-SUM($I536:AQ536)","v":0},{"$f":"SUM($I532:AR532)-SUM($I536:AR536)","v":0},null,"Loan balance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT538:$BC538,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest paid"},{"$f":"INDEX($BE538:$BN538,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I538:AR538)","v":782897.71875},null,null,{"$f":"$F523*AVERAGE(H537:I537)*Config!I$8","v":0},{"$f":"$F523*AVERAGE(I537:J537)*Config!J$8","v":0},{"$f":"$F523*AVERAGE(J537:K537)*Config!K$8","v":100906.81708333334},{"$f":"$F523*AVERAGE(K537:L537)*Config!L$8","v":93947.726250000007},{"$f":"$F523*AVERAGE(L537:M537)*Config!M$8","v":86988.635416666672},{"$f":"$F523*AVERAGE(M537:N537)*Config!N$8","v":80029.544583333336},{"$f":"$F523*AVERAGE(N537:O537)*Config!O$8","v":73070.453750000001},{"$f":"$F523*AVERAGE(O537:P537)*Config!P$8","v":66111.362916666665},{"$f":"$F523*AVERAGE(P537:Q537)*Config!Q$8","v":59152.272083333337},{"$f":"$F523*AVERAGE(Q537:R537)*Config!R$8","v":52193.181249999994},{"$f":"$F523*AVERAGE(R537:S537)*Config!S$8","v":45234.090416666666},{"$f":"$F523*AVERAGE(S537:T537)*Config!T$8","v":38274.999583333331},{"$f":"$F523*AVERAGE(T537:U537)*Config!U$8","v":31315.908749999999},{"$f":"$F523*AVERAGE(U537:V537)*Config!V$8","v":24356.817916666667},{"$f":"$F523*AVERAGE(V537:W537)*Config!W$8","v":17397.727083333331},{"$f":"$F523*AVERAGE(W537:X537)*Config!X$8","v":10438.63625},{"$f":"$F523*AVERAGE(X537:Y537)*Config!Y$8","v":3479.5454166666664},{"$f":"$F523*AVERAGE(Y537:Z537)*Config!Z$8","v":0},{"$f":"$F523*AVERAGE(Z537:AA537)*Config!AA$8","v":0},{"$f":"$F523*AVERAGE(AA537:AB537)*Config!AB$8","v":0},{"$f":"$F523*AVERAGE(AB537:AC537)*Config!AC$8","v":0},{"$f":"$F523*AVERAGE(AC537:AD537)*Config!AD$8","v":0},{"$f":"$F523*AVERAGE(AD537:AE537)*Config!AE$8","v":0},{"$f":"$F523*AVERAGE(AE537:AF537)*Config!AF$8","v":0},{"$f":"$F523*AVERAGE(AF537:AG537)*Config!AG$8","v":0},{"$f":"$F523*AVERAGE(AG537:AH537)*Config!AH$8","v":0},{"$f":"$F523*AVERAGE(AH537:AI537)*Config!AI$8","v":0},{"$f":"$F523*AVERAGE(AI537:AJ537)*Config!AJ$8","v":0},{"$f":"$F523*AVERAGE(AJ537:AK537)*Config!AK$8","v":0},{"$f":"$F523*AVERAGE(AK537:AL537)*Config!AL$8","v":0},{"$f":"$F523*AVERAGE(AL537:AM537)*Config!AM$8","v":0},{"$f":"$F523*AVERAGE(AM537:AN537)*Config!AN$8","v":0},{"$f":"$F523*AVERAGE(AN537:AO537)*Config!AO$8","v":0},{"$f":"$F523*AVERAGE(AO537:AP537)*Config!AP$8","v":0},{"$f":"$F523*AVERAGE(AP537:AQ537)*Config!AQ$8","v":0},{"$f":"$F523*AVERAGE(AQ537:AR537)*Config!AR$8","v":0},null,"Interest paid","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT540:$BC540,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing expenditures"},{"$f":"INDEX($BE540:$BN540,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I540:AR540)","v":2880624.9687500019},null,null,{"$f":"SUM(I541:I544)","v":0},{"$f":"SUM(J541:J544)","v":0},{"$f":"SUM(K541:K544)","v":250088.63375000004},{"$f":"SUM(L541:L544)","v":233129.54291666669},{"$f":"SUM(M541:M544)","v":226170.45208333334},{"$f":"SUM(N541:N544)","v":219211.36125000002},{"$f":"SUM(O541:O544)","v":212252.2704166667},{"$f":"SUM(P541:P544)","v":205293.17958333335},{"$f":"SUM(Q541:Q544)","v":198334.08875000002},{"$f":"SUM(R541:R544)","v":191374.99791666667},{"$f":"SUM(S541:S544)","v":184415.90708333335},{"$f":"SUM(T541:T544)","v":177456.81625},{"$f":"SUM(U541:U544)","v":170497.72541666668},{"$f":"SUM(V541:V544)","v":163538.63458333333},{"$f":"SUM(W541:W544)","v":156579.54375000001},{"$f":"SUM(X541:X544)","v":149620.45291666669},{"$f":"SUM(Y541:Y544)","v":142661.36208333331},{"$f":"SUM(Z541:Z544)","v":0},{"$f":"SUM(AA541:AA544)","v":0},{"$f":"SUM(AB541:AB544)","v":0},{"$f":"SUM(AC541:AC544)","v":0},{"$f":"SUM(AD541:AD544)","v":0},{"$f":"SUM(AE541:AE544)","v":0},{"$f":"SUM(AF541:AF544)","v":0},{"$f":"SUM(AG541:AG544)","v":0},{"$f":"SUM(AH541:AH544)","v":0},{"$f":"SUM(AI541:AI544)","v":0},{"$f":"SUM(AJ541:AJ544)","v":0},{"$f":"SUM(AK541:AK544)","v":0},{"$f":"SUM(AL541:AL544)","v":0},{"$f":"SUM(AM541:AM544)","v":0},{"$f":"SUM(AN541:AN544)","v":0},{"$f":"SUM(AO541:AO544)","v":0},{"$f":"SUM(AP541:AP544)","v":0},{"$f":"SUM(AQ541:AQ544)","v":0},{"$f":"SUM(AR541:AR544)","v":0},null,"Financing expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT541:$BC541,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX / principal"},{"$f":"INDEX($BE541:$BN541,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I541:AR541)","v":2087727.25},null,null,{"$f":"I536","v":0},{"$f":"J536","v":0},139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666668,139181.81666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX / principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT542:$BC542,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest"},{"$f":"INDEX($BE542:$BN542,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},782897.71875,null,null,{"$f":"I538","v":0},{"$f":"J538","v":0},100906.81708333334,93947.726250000007,86988.635416666672,80029.544583333336,73070.453750000001,66111.362916666665,59152.272083333337,52193.181249999994,45234.090416666666,38274.999583333331,31315.908749999999,24356.817916666667,17397.727083333331,10438.63625,3479.5454166666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT543:$BC543,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs"},{"$f":"INDEX($BE543:$BN543,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},10000,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F514","v":10000},{"$f":"(Config!$F$7+1=Config!L$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F514","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F514","v":0},null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT544:$BC544,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other financial costs"},{"$f":"INDEX($BE544:$BN544,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT546:$BC546,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Green loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT548:$BC548,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($BE548:$BN548,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F549:F550)","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT549:$BC549,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Investment plan"},{"$f":"INDEX($BE549:$BN549,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Fin!F58","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT550:$BC550,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other costs"},{"$f":"INDEX($BE550:$BN550,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT552:$BC552,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing conditions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT553:$BC553,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Green loan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT554:$BC554,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE554:$BN554,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F62","v":"Public"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT555:$BC555,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($BE555:$BN555,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F63","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT556:$BC556,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($BE556:$BN556,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F64","v":4.4999999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT557:$BC557,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Tenor"},{"$f":"INDEX($BE557:$BN557,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F65","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT558:$BC558,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment per annum"},{"$f":"INDEX($BE558:$BN558,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IFERROR(F561/F557,0)","v":412545.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT560:$BC560,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing"},{"$f":"INDEX($BE560:$BN560,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I560:AR560)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT561:$BC561,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Green loan"},{"$f":"INDEX($BE561:$BN561,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I561:AR561)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Green loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT563:$BC563,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan repayment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT564:$BC564,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment"},{"$f":"INDEX($BE564:$BN564,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I564:AR564)","v":4125454.5},null,null,{"$f":"MIN($F558,H565)*Config!I$8","v":0},{"$f":"MIN($F558,I565)*Config!J$8","v":0},{"$f":"MIN($F558,J565)*Config!K$8","v":412545.45},{"$f":"MIN($F558,K565)*Config!L$8","v":412545.45},{"$f":"MIN($F558,L565)*Config!M$8","v":412545.45},{"$f":"MIN($F558,M565)*Config!N$8","v":412545.45},{"$f":"MIN($F558,N565)*Config!O$8","v":412545.45},{"$f":"MIN($F558,O565)*Config!P$8","v":412545.45},{"$f":"MIN($F558,P565)*Config!Q$8","v":412545.45},{"$f":"MIN($F558,Q565)*Config!R$8","v":412545.45},{"$f":"MIN($F558,R565)*Config!S$8","v":412545.45},{"$f":"MIN($F558,S565)*Config!T$8","v":412545.44999999925},{"$f":"MIN($F558,T565)*Config!U$8","v":0},{"$f":"MIN($F558,U565)*Config!V$8","v":0},{"$f":"MIN($F558,V565)*Config!W$8","v":0},{"$f":"MIN($F558,W565)*Config!X$8","v":0},{"$f":"MIN($F558,X565)*Config!Y$8","v":0},{"$f":"MIN($F558,Y565)*Config!Z$8","v":0},{"$f":"MIN($F558,Z565)*Config!AA$8","v":0},{"$f":"MIN($F558,AA565)*Config!AB$8","v":0},{"$f":"MIN($F558,AB565)*Config!AC$8","v":0},{"$f":"MIN($F558,AC565)*Config!AD$8","v":0},{"$f":"MIN($F558,AD565)*Config!AE$8","v":0},{"$f":"MIN($F558,AE565)*Config!AF$8","v":0},{"$f":"MIN($F558,AF565)*Config!AG$8","v":0},{"$f":"MIN($F558,AG565)*Config!AH$8","v":0},{"$f":"MIN($F558,AH565)*Config!AI$8","v":0},{"$f":"MIN($F558,AI565)*Config!AJ$8","v":0},{"$f":"MIN($F558,AJ565)*Config!AK$8","v":0},{"$f":"MIN($F558,AK565)*Config!AL$8","v":0},{"$f":"MIN($F558,AL565)*Config!AM$8","v":0},{"$f":"MIN($F558,AM565)*Config!AN$8","v":0},{"$f":"MIN($F558,AN565)*Config!AO$8","v":0},{"$f":"MIN($F558,AO565)*Config!AP$8","v":0},{"$f":"MIN($F558,AP565)*Config!AQ$8","v":0},{"$f":"MIN($F558,AQ565)*Config!AR$8","v":0},null,"Capital repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT565:$BC565,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan balance"},{"$f":"INDEX($BE565:$BN565,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"SUM($I561:I561)-SUM($I564:I564)","v":10000},{"$f":"SUM($I561:J561)-SUM($I564:J564)","v":4125454.5},{"$f":"SUM($I561:K561)-SUM($I564:K564)","v":3712909.05},{"$f":"SUM($I561:L561)-SUM($I564:L564)","v":3300363.6},{"$f":"SUM($I561:M561)-SUM($I564:M564)","v":2887818.15},{"$f":"SUM($I561:N561)-SUM($I564:N564)","v":2475272.7000000002},{"$f":"SUM($I561:O561)-SUM($I564:O564)","v":2062727.25},{"$f":"SUM($I561:P561)-SUM($I564:P564)","v":1650181.7999999998},{"$f":"SUM($I561:Q561)-SUM($I564:Q564)","v":1237636.3499999996},{"$f":"SUM($I561:R561)-SUM($I564:R564)","v":825090.89999999944},{"$f":"SUM($I561:S561)-SUM($I564:S564)","v":412545.44999999925},{"$f":"SUM($I561:T561)-SUM($I564:T564)","v":0},{"$f":"SUM($I561:U561)-SUM($I564:U564)","v":0},{"$f":"SUM($I561:V561)-SUM($I564:V564)","v":0},{"$f":"SUM($I561:W561)-SUM($I564:W564)","v":0},{"$f":"SUM($I561:X561)-SUM($I564:X564)","v":0},{"$f":"SUM($I561:Y561)-SUM($I564:Y564)","v":0},{"$f":"SUM($I561:Z561)-SUM($I564:Z564)","v":0},{"$f":"SUM($I561:AA561)-SUM($I564:AA564)","v":0},{"$f":"SUM($I561:AB561)-SUM($I564:AB564)","v":0},{"$f":"SUM($I561:AC561)-SUM($I564:AC564)","v":0},{"$f":"SUM($I561:AD561)-SUM($I564:AD564)","v":0},{"$f":"SUM($I561:AE561)-SUM($I564:AE564)","v":0},{"$f":"SUM($I561:AF561)-SUM($I564:AF564)","v":0},{"$f":"SUM($I561:AG561)-SUM($I564:AG564)","v":0},{"$f":"SUM($I561:AH561)-SUM($I564:AH564)","v":0},{"$f":"SUM($I561:AI561)-SUM($I564:AI564)","v":0},{"$f":"SUM($I561:AJ561)-SUM($I564:AJ564)","v":0},{"$f":"SUM($I561:AK561)-SUM($I564:AK564)","v":0},{"$f":"SUM($I561:AL561)-SUM($I564:AL564)","v":0},{"$f":"SUM($I561:AM561)-SUM($I564:AM564)","v":0},{"$f":"SUM($I561:AN561)-SUM($I564:AN564)","v":0},{"$f":"SUM($I561:AO561)-SUM($I564:AO564)","v":0},{"$f":"SUM($I561:AP561)-SUM($I564:AP564)","v":0},{"$f":"SUM($I561:AQ561)-SUM($I564:AQ564)","v":0},{"$f":"SUM($I561:AR561)-SUM($I564:AR564)","v":0},null,"Loan balance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT566:$BC566,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest paid"},{"$f":"INDEX($BE566:$BN566,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I566:AR566)","v":928227.26249999995},null,null,{"$f":"$F556*AVERAGE(H565:I565)*Config!I$8","v":0},{"$f":"$F556*AVERAGE(I565:J565)*Config!J$8","v":0},{"$f":"$F556*AVERAGE(J565:K565)*Config!K$8","v":176363.179875},{"$f":"$F556*AVERAGE(K565:L565)*Config!L$8","v":157798.63462500001},{"$f":"$F556*AVERAGE(L565:M565)*Config!M$8","v":139234.08937499998},{"$f":"$F556*AVERAGE(M565:N565)*Config!N$8","v":120669.54412499999},{"$f":"$F556*AVERAGE(N565:O565)*Config!O$8","v":102104.998875},{"$f":"$F556*AVERAGE(O565:P565)*Config!P$8","v":83540.453624999995},{"$f":"$F556*AVERAGE(P565:Q565)*Config!Q$8","v":64975.908374999985},{"$f":"$F556*AVERAGE(Q565:R565)*Config!R$8","v":46411.363124999974},{"$f":"$F556*AVERAGE(R565:S565)*Config!S$8","v":27846.817874999968},{"$f":"$F556*AVERAGE(S565:T565)*Config!T$8","v":9282.2726249999832},{"$f":"$F556*AVERAGE(T565:U565)*Config!U$8","v":0},{"$f":"$F556*AVERAGE(U565:V565)*Config!V$8","v":0},{"$f":"$F556*AVERAGE(V565:W565)*Config!W$8","v":0},{"$f":"$F556*AVERAGE(W565:X565)*Config!X$8","v":0},{"$f":"$F556*AVERAGE(X565:Y565)*Config!Y$8","v":0},{"$f":"$F556*AVERAGE(Y565:Z565)*Config!Z$8","v":0},{"$f":"$F556*AVERAGE(Z565:AA565)*Config!AA$8","v":0},{"$f":"$F556*AVERAGE(AA565:AB565)*Config!AB$8","v":0},{"$f":"$F556*AVERAGE(AB565:AC565)*Config!AC$8","v":0},{"$f":"$F556*AVERAGE(AC565:AD565)*Config!AD$8","v":0},{"$f":"$F556*AVERAGE(AD565:AE565)*Config!AE$8","v":0},{"$f":"$F556*AVERAGE(AE565:AF565)*Config!AF$8","v":0},{"$f":"$F556*AVERAGE(AF565:AG565)*Config!AG$8","v":0},{"$f":"$F556*AVERAGE(AG565:AH565)*Config!AH$8","v":0},{"$f":"$F556*AVERAGE(AH565:AI565)*Config!AI$8","v":0},{"$f":"$F556*AVERAGE(AI565:AJ565)*Config!AJ$8","v":0},{"$f":"$F556*AVERAGE(AJ565:AK565)*Config!AK$8","v":0},{"$f":"$F556*AVERAGE(AK565:AL565)*Config!AL$8","v":0},{"$f":"$F556*AVERAGE(AL565:AM565)*Config!AM$8","v":0},{"$f":"$F556*AVERAGE(AM565:AN565)*Config!AN$8","v":0},{"$f":"$F556*AVERAGE(AN565:AO565)*Config!AO$8","v":0},{"$f":"$F556*AVERAGE(AO565:AP565)*Config!AP$8","v":0},{"$f":"$F556*AVERAGE(AP565:AQ565)*Config!AQ$8","v":0},{"$f":"$F556*AVERAGE(AQ565:AR565)*Config!AR$8","v":0},null,"Interest paid","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT568:$BC568,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing expenditures"},{"$f":"INDEX($BE568:$BN568,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I568:AR568)","v":5063681.7624999993},null,null,{"$f":"SUM(I569:I572)","v":0},{"$f":"SUM(J569:J572)","v":0},{"$f":"SUM(K569:K572)","v":598908.62987499998},{"$f":"SUM(L569:L572)","v":570344.08462500002},{"$f":"SUM(M569:M572)","v":551779.53937499993},{"$f":"SUM(N569:N572)","v":533214.99412499997},{"$f":"SUM(O569:O572)","v":514650.448875},{"$f":"SUM(P569:P572)","v":496085.90362500004},{"$f":"SUM(Q569:Q572)","v":477521.35837500001},{"$f":"SUM(R569:R572)","v":458956.81312499999},{"$f":"SUM(S569:S572)","v":440392.26787499996},{"$f":"SUM(T569:T572)","v":421827.72262499924},{"$f":"SUM(U569:U572)","v":0},{"$f":"SUM(V569:V572)","v":0},{"$f":"SUM(W569:W572)","v":0},{"$f":"SUM(X569:X572)","v":0},{"$f":"SUM(Y569:Y572)","v":0},{"$f":"SUM(Z569:Z572)","v":0},{"$f":"SUM(AA569:AA572)","v":0},{"$f":"SUM(AB569:AB572)","v":0},{"$f":"SUM(AC569:AC572)","v":0},{"$f":"SUM(AD569:AD572)","v":0},{"$f":"SUM(AE569:AE572)","v":0},{"$f":"SUM(AF569:AF572)","v":0},{"$f":"SUM(AG569:AG572)","v":0},{"$f":"SUM(AH569:AH572)","v":0},{"$f":"SUM(AI569:AI572)","v":0},{"$f":"SUM(AJ569:AJ572)","v":0},{"$f":"SUM(AK569:AK572)","v":0},{"$f":"SUM(AL569:AL572)","v":0},{"$f":"SUM(AM569:AM572)","v":0},{"$f":"SUM(AN569:AN572)","v":0},{"$f":"SUM(AO569:AO572)","v":0},{"$f":"SUM(AP569:AP572)","v":0},{"$f":"SUM(AQ569:AQ572)","v":0},{"$f":"SUM(AR569:AR572)","v":0},null,"Financing expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT569:$BC569,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX / principal"},{"$f":"INDEX($BE569:$BN569,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I569:AR569)","v":4125454.5},null,null,{"$f":"I564","v":0},{"$f":"J564","v":0},412545.45,412545.45,412545.45,412545.45,412545.45,412545.45,412545.45,412545.45,412545.45,412545.44999999925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX / principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT570:$BC570,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest"},{"$f":"INDEX($BE570:$BN570,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},928227.26249999995,null,null,{"$f":"I566","v":0},{"$f":"J566","v":0},176363.179875,157798.63462500001,139234.08937499998,120669.54412499999,102104.998875,83540.453624999995,64975.908374999985,46411.363124999974,27846.817874999968,9282.2726249999832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT571:$BC571,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs"},{"$f":"INDEX($BE571:$BN571,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},10000,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F548","v":10000},{"$f":"(Config!$F$7+1=Config!L$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F548","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F548","v":0},null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT572:$BC572,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other financial costs"},{"$f":"INDEX($BE572:$BN572,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT574:$BC574,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital rebate loan (FIs)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital rebate loan (FIs)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT576:$BC576,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($BE576:$BN576,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F577:F578)","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT577:$BC577,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Investment plan"},{"$f":"INDEX($BE577:$BN577,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Fin!F69","v":10000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT578:$BC578,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other costs"},{"$f":"INDEX($BE578:$BN578,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT580:$BC580,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing conditions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT581:$BC581,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital rebate loan (FIs)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital rebate loan (FIs)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT582:$BC582,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE582:$BN582,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F73","v":"Public"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT583:$BC583,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($BE583:$BN583,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F74","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT584:$BC584,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Co-financing rate of eligible project costs"},{"$f":"INDEX($BE584:$BN584,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F75","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT585:$BC585,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($BE585:$BN585,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F76","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT586:$BC586,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Tenor"},{"$f":"INDEX($BE586:$BN586,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F77","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT587:$BC587,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment per annum"},{"$f":"INDEX($BE587:$BN587,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IFERROR(F590/F586,0)","v":206272.72500000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT589:$BC589,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing"},{"$f":"INDEX($BE589:$BN589,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I589:AR589)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT590:$BC590,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital rebate loan (FIs)"},{"$f":"INDEX($BE590:$BN590,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I590:AR590)","v":2062727.25},null,null,{"$f":"I$91*(1-$F584)","v":5000},{"$f":"J$91*(1-$F584)","v":2057727.25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Capital rebate loan (FIs)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT591:$BC591,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital rebate"},{"$f":"INDEX($BE591:$BN591,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I591:AR591)","v":2062727.25},null,null,{"$f":"I$91*$F584","v":5000},{"$f":"J$91*$F584","v":2057727.25},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Capital rebate","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT593:$BC593,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan repayment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT594:$BC594,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment"},{"$f":"INDEX($BE594:$BN594,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I594:AR594)","v":2062727.25},null,null,{"$f":"MIN($F587,H595)*Config!I$8","v":0},{"$f":"MIN($F587,I595)*Config!J$8","v":0},{"$f":"MIN($F587,J595)*Config!K$8","v":206272.72500000001},{"$f":"MIN($F587,K595)*Config!L$8","v":206272.72500000001},{"$f":"MIN($F587,L595)*Config!M$8","v":206272.72500000001},{"$f":"MIN($F587,M595)*Config!N$8","v":206272.72500000001},{"$f":"MIN($F587,N595)*Config!O$8","v":206272.72500000001},{"$f":"MIN($F587,O595)*Config!P$8","v":206272.72500000001},{"$f":"MIN($F587,P595)*Config!Q$8","v":206272.72500000001},{"$f":"MIN($F587,Q595)*Config!R$8","v":206272.72500000001},{"$f":"MIN($F587,R595)*Config!S$8","v":206272.72500000001},{"$f":"MIN($F587,S595)*Config!T$8","v":206272.72499999963},{"$f":"MIN($F587,T595)*Config!U$8","v":0},{"$f":"MIN($F587,U595)*Config!V$8","v":0},{"$f":"MIN($F587,V595)*Config!W$8","v":0},{"$f":"MIN($F587,W595)*Config!X$8","v":0},{"$f":"MIN($F587,X595)*Config!Y$8","v":0},{"$f":"MIN($F587,Y595)*Config!Z$8","v":0},{"$f":"MIN($F587,Z595)*Config!AA$8","v":0},{"$f":"MIN($F587,AA595)*Config!AB$8","v":0},{"$f":"MIN($F587,AB595)*Config!AC$8","v":0},{"$f":"MIN($F587,AC595)*Config!AD$8","v":0},{"$f":"MIN($F587,AD595)*Config!AE$8","v":0},{"$f":"MIN($F587,AE595)*Config!AF$8","v":0},{"$f":"MIN($F587,AF595)*Config!AG$8","v":0},{"$f":"MIN($F587,AG595)*Config!AH$8","v":0},{"$f":"MIN($F587,AH595)*Config!AI$8","v":0},{"$f":"MIN($F587,AI595)*Config!AJ$8","v":0},{"$f":"MIN($F587,AJ595)*Config!AK$8","v":0},{"$f":"MIN($F587,AK595)*Config!AL$8","v":0},{"$f":"MIN($F587,AL595)*Config!AM$8","v":0},{"$f":"MIN($F587,AM595)*Config!AN$8","v":0},{"$f":"MIN($F587,AN595)*Config!AO$8","v":0},{"$f":"MIN($F587,AO595)*Config!AP$8","v":0},{"$f":"MIN($F587,AP595)*Config!AQ$8","v":0},{"$f":"MIN($F587,AQ595)*Config!AR$8","v":0},null,"Capital repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT595:$BC595,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan balance"},{"$f":"INDEX($BE595:$BN595,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"SUM($I590:I590)-SUM($I594:I594)","v":5000},{"$f":"SUM($I590:J590)-SUM($I594:J594)","v":2062727.25},{"$f":"SUM($I590:K590)-SUM($I594:K594)","v":1856454.5249999999},{"$f":"SUM($I590:L590)-SUM($I594:L594)","v":1650181.8},{"$f":"SUM($I590:M590)-SUM($I594:M594)","v":1443909.075},{"$f":"SUM($I590:N590)-SUM($I594:N594)","v":1237636.3500000001},{"$f":"SUM($I590:O590)-SUM($I594:O594)","v":1031363.625},{"$f":"SUM($I590:P590)-SUM($I594:P594)","v":825090.89999999991},{"$f":"SUM($I590:Q590)-SUM($I594:Q594)","v":618818.17499999981},{"$f":"SUM($I590:R590)-SUM($I594:R594)","v":412545.44999999972},{"$f":"SUM($I590:S590)-SUM($I594:S594)","v":206272.72499999963},{"$f":"SUM($I590:T590)-SUM($I594:T594)","v":0},{"$f":"SUM($I590:U590)-SUM($I594:U594)","v":0},{"$f":"SUM($I590:V590)-SUM($I594:V594)","v":0},{"$f":"SUM($I590:W590)-SUM($I594:W594)","v":0},{"$f":"SUM($I590:X590)-SUM($I594:X594)","v":0},{"$f":"SUM($I590:Y590)-SUM($I594:Y594)","v":0},{"$f":"SUM($I590:Z590)-SUM($I594:Z594)","v":0},{"$f":"SUM($I590:AA590)-SUM($I594:AA594)","v":0},{"$f":"SUM($I590:AB590)-SUM($I594:AB594)","v":0},{"$f":"SUM($I590:AC590)-SUM($I594:AC594)","v":0},{"$f":"SUM($I590:AD590)-SUM($I594:AD594)","v":0},{"$f":"SUM($I590:AE590)-SUM($I594:AE594)","v":0},{"$f":"SUM($I590:AF590)-SUM($I594:AF594)","v":0},{"$f":"SUM($I590:AG590)-SUM($I594:AG594)","v":0},{"$f":"SUM($I590:AH590)-SUM($I594:AH594)","v":0},{"$f":"SUM($I590:AI590)-SUM($I594:AI594)","v":0},{"$f":"SUM($I590:AJ590)-SUM($I594:AJ594)","v":0},{"$f":"SUM($I590:AK590)-SUM($I594:AK594)","v":0},{"$f":"SUM($I590:AL590)-SUM($I594:AL594)","v":0},{"$f":"SUM($I590:AM590)-SUM($I594:AM594)","v":0},{"$f":"SUM($I590:AN590)-SUM($I594:AN594)","v":0},{"$f":"SUM($I590:AO590)-SUM($I594:AO594)","v":0},{"$f":"SUM($I590:AP590)-SUM($I594:AP594)","v":0},{"$f":"SUM($I590:AQ590)-SUM($I594:AQ594)","v":0},{"$f":"SUM($I590:AR590)-SUM($I594:AR594)","v":0},null,"Loan balance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT596:$BC596,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest paid"},{"$f":"INDEX($BE596:$BN596,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I596:AR596)","v":721954.53749999998},null,null,{"$f":"$F585*AVERAGE(H595:I595)*Config!I$8","v":0},{"$f":"$F585*AVERAGE(I595:J595)*Config!J$8","v":0},{"$f":"$F585*AVERAGE(J595:K595)*Config!K$8","v":137171.36212500001},{"$f":"$F585*AVERAGE(K595:L595)*Config!L$8","v":122732.27137500001},{"$f":"$F585*AVERAGE(L595:M595)*Config!M$8","v":108293.18062500001},{"$f":"$F585*AVERAGE(M595:N595)*Config!N$8","v":93854.089875000005},{"$f":"$F585*AVERAGE(N595:O595)*Config!O$8","v":79414.999125000017},{"$f":"$F585*AVERAGE(O595:P595)*Config!P$8","v":64975.908375000006},{"$f":"$F585*AVERAGE(P595:Q595)*Config!Q$8","v":50536.817624999996},{"$f":"$F585*AVERAGE(Q595:R595)*Config!R$8","v":36097.726874999986},{"$f":"$F585*AVERAGE(R595:S595)*Config!S$8","v":21658.636124999979},{"$f":"$F585*AVERAGE(S595:T595)*Config!T$8","v":7219.5453749999879},{"$f":"$F585*AVERAGE(T595:U595)*Config!U$8","v":0},{"$f":"$F585*AVERAGE(U595:V595)*Config!V$8","v":0},{"$f":"$F585*AVERAGE(V595:W595)*Config!W$8","v":0},{"$f":"$F585*AVERAGE(W595:X595)*Config!X$8","v":0},{"$f":"$F585*AVERAGE(X595:Y595)*Config!Y$8","v":0},{"$f":"$F585*AVERAGE(Y595:Z595)*Config!Z$8","v":0},{"$f":"$F585*AVERAGE(Z595:AA595)*Config!AA$8","v":0},{"$f":"$F585*AVERAGE(AA595:AB595)*Config!AB$8","v":0},{"$f":"$F585*AVERAGE(AB595:AC595)*Config!AC$8","v":0},{"$f":"$F585*AVERAGE(AC595:AD595)*Config!AD$8","v":0},{"$f":"$F585*AVERAGE(AD595:AE595)*Config!AE$8","v":0},{"$f":"$F585*AVERAGE(AE595:AF595)*Config!AF$8","v":0},{"$f":"$F585*AVERAGE(AF595:AG595)*Config!AG$8","v":0},{"$f":"$F585*AVERAGE(AG595:AH595)*Config!AH$8","v":0},{"$f":"$F585*AVERAGE(AH595:AI595)*Config!AI$8","v":0},{"$f":"$F585*AVERAGE(AI595:AJ595)*Config!AJ$8","v":0},{"$f":"$F585*AVERAGE(AJ595:AK595)*Config!AK$8","v":0},{"$f":"$F585*AVERAGE(AK595:AL595)*Config!AL$8","v":0},{"$f":"$F585*AVERAGE(AL595:AM595)*Config!AM$8","v":0},{"$f":"$F585*AVERAGE(AM595:AN595)*Config!AN$8","v":0},{"$f":"$F585*AVERAGE(AN595:AO595)*Config!AO$8","v":0},{"$f":"$F585*AVERAGE(AO595:AP595)*Config!AP$8","v":0},{"$f":"$F585*AVERAGE(AP595:AQ595)*Config!AQ$8","v":0},{"$f":"$F585*AVERAGE(AQ595:AR595)*Config!AR$8","v":0},null,"Interest paid","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT598:$BC598,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing expenditures"},{"$f":"INDEX($BE598:$BN598,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I598:AR598)","v":2794681.7874999996},null,null,{"$f":"SUM(I599:I602)","v":0},{"$f":"SUM(J599:J602)","v":0},{"$f":"SUM(K599:K602)","v":353444.08712500002},{"$f":"SUM(L599:L602)","v":329004.99637499999},{"$f":"SUM(M599:M602)","v":314565.90562500001},{"$f":"SUM(N599:N602)","v":300126.81487500004},{"$f":"SUM(O599:O602)","v":285687.72412500001},{"$f":"SUM(P599:P602)","v":271248.63337500003},{"$f":"SUM(Q599:Q602)","v":256809.542625},{"$f":"SUM(R599:R602)","v":242370.451875},{"$f":"SUM(S599:S602)","v":227931.361125},{"$f":"SUM(T599:T602)","v":213492.27037499961},{"$f":"SUM(U599:U602)","v":0},{"$f":"SUM(V599:V602)","v":0},{"$f":"SUM(W599:W602)","v":0},{"$f":"SUM(X599:X602)","v":0},{"$f":"SUM(Y599:Y602)","v":0},{"$f":"SUM(Z599:Z602)","v":0},{"$f":"SUM(AA599:AA602)","v":0},{"$f":"SUM(AB599:AB602)","v":0},{"$f":"SUM(AC599:AC602)","v":0},{"$f":"SUM(AD599:AD602)","v":0},{"$f":"SUM(AE599:AE602)","v":0},{"$f":"SUM(AF599:AF602)","v":0},{"$f":"SUM(AG599:AG602)","v":0},{"$f":"SUM(AH599:AH602)","v":0},{"$f":"SUM(AI599:AI602)","v":0},{"$f":"SUM(AJ599:AJ602)","v":0},{"$f":"SUM(AK599:AK602)","v":0},{"$f":"SUM(AL599:AL602)","v":0},{"$f":"SUM(AM599:AM602)","v":0},{"$f":"SUM(AN599:AN602)","v":0},{"$f":"SUM(AO599:AO602)","v":0},{"$f":"SUM(AP599:AP602)","v":0},{"$f":"SUM(AQ599:AQ602)","v":0},{"$f":"SUM(AR599:AR602)","v":0},null,"Financing expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT599:$BC599,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX / principal"},{"$f":"INDEX($BE599:$BN599,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I599:AR599)","v":2062727.25},null,null,{"$f":"I594","v":0},{"$f":"J594","v":0},206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72499999963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX / principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT600:$BC600,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest"},{"$f":"INDEX($BE600:$BN600,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},721954.53749999998,null,null,{"$f":"I596","v":0},{"$f":"J596","v":0},137171.36212500001,122732.27137500001,108293.18062500001,93854.089875000005,79414.999125000017,64975.908375000006,50536.817624999996,36097.726874999986,21658.636124999979,7219.5453749999879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT601:$BC601,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs"},{"$f":"INDEX($BE601:$BN601,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},10000,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F576","v":10000},{"$f":"(Config!$F$7+1=Config!L$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F576","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F576","v":0},null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT602:$BC602,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other financial costs"},{"$f":"INDEX($BE602:$BN602,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT604:$BC604,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds (standard II)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT606:$BC606,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($BE606:$BN606,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F607:F608)","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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT607:$BC607,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Pre-issuance costs (investment advisory, credit and risk rating and legal fees)"},{"$f":"INDEX($BE607:$BN607,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT608:$BC608,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)"},{"$f":"INDEX($BE608:$BN608,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT610:$BC610,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Post-Issuance and ongoing compliance costs"},{"$f":"INDEX($BE610:$BN610,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F611:F612)","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT611:$BC611,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Annual stock exchange and depository "},{"$f":"INDEX($BE611:$BN611,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Fin!F84","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT612:$BC612,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"External reviews and audits (Post-Issuance)"},{"$f":"INDEX($BE612:$BN612,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Fin!F85","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT614:$BC614,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing conditions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT615:$BC615,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds (standard II)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT616:$BC616,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE616:$BN616,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F88","v":"Public"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT617:$BC617,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($BE617:$BN617,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F89","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT618:$BC618,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($BE618:$BN618,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F90","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT619:$BC619,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Tenor"},{"$f":"INDEX($BE619:$BN619,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F91","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT621:$BC621,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing"},{"$f":"INDEX($BE621:$BN621,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I621:AR621)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT622:$BC622,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds (standard II)"},{"$f":"INDEX($BE622:$BN622,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I622:AR622)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Bonds (standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT624:$BC624,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds repayment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT625:$BC625,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment"},{"$f":"INDEX($BE625:$BN625,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I625:AR625)","v":4125454.5},null,null,{"$f":"($F619=Config!I$10)*H626","v":0},{"$f":"($F619=Config!J$10)*I626","v":0},{"$f":"($F619=Config!K$10)*J626","v":0},{"$f":"($F619=Config!L$10)*K626","v":0},{"$f":"($F619=Config!M$10)*L626","v":0},{"$f":"($F619=Config!N$10)*M626","v":0},{"$f":"($F619=Config!O$10)*N626","v":0},{"$f":"($F619=Config!P$10)*O626","v":0},{"$f":"($F619=Config!Q$10)*P626","v":0},{"$f":"($F619=Config!R$10)*Q626","v":0},{"$f":"($F619=Config!S$10)*R626","v":0},{"$f":"($F619=Config!T$10)*S626","v":4125454.5},{"$f":"($F619=Config!U$10)*T626","v":0},{"$f":"($F619=Config!V$10)*U626","v":0},{"$f":"($F619=Config!W$10)*V626","v":0},{"$f":"($F619=Config!X$10)*W626","v":0},{"$f":"($F619=Config!Y$10)*X626","v":0},{"$f":"($F619=Config!Z$10)*Y626","v":0},{"$f":"($F619=Config!AA$10)*Z626","v":0},{"$f":"($F619=Config!AB$10)*AA626","v":0},{"$f":"($F619=Config!AC$10)*AB626","v":0},{"$f":"($F619=Config!AD$10)*AC626","v":0},{"$f":"($F619=Config!AE$10)*AD626","v":0},{"$f":"($F619=Config!AF$10)*AE626","v":0},{"$f":"($F619=Config!AG$10)*AF626","v":0},{"$f":"($F619=Config!AH$10)*AG626","v":0},{"$f":"($F619=Config!AI$10)*AH626","v":0},{"$f":"($F619=Config!AJ$10)*AI626","v":0},{"$f":"($F619=Config!AK$10)*AJ626","v":0},{"$f":"($F619=Config!AL$10)*AK626","v":0},{"$f":"($F619=Config!AM$10)*AL626","v":0},{"$f":"($F619=Config!AN$10)*AM626","v":0},{"$f":"($F619=Config!AO$10)*AN626","v":0},{"$f":"($F619=Config!AP$10)*AO626","v":0},{"$f":"($F619=Config!AQ$10)*AP626","v":0},{"$f":"($F619=Config!AR$10)*AQ626","v":0},null,"Capital repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT626:$BC626,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds balance"},{"$f":"INDEX($BE626:$BN626,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"SUM($I622:I622)-SUM($I625:I625)","v":10000},{"$f":"SUM($I622:J622)-SUM($I625:J625)","v":4125454.5},{"$f":"SUM($I622:K622)-SUM($I625:K625)","v":4125454.5},{"$f":"SUM($I622:L622)-SUM($I625:L625)","v":4125454.5},{"$f":"SUM($I622:M622)-SUM($I625:M625)","v":4125454.5},{"$f":"SUM($I622:N622)-SUM($I625:N625)","v":4125454.5},{"$f":"SUM($I622:O622)-SUM($I625:O625)","v":4125454.5},{"$f":"SUM($I622:P622)-SUM($I625:P625)","v":4125454.5},{"$f":"SUM($I622:Q622)-SUM($I625:Q625)","v":4125454.5},{"$f":"SUM($I622:R622)-SUM($I625:R625)","v":4125454.5},{"$f":"SUM($I622:S622)-SUM($I625:S625)","v":4125454.5},{"$f":"SUM($I622:T622)-SUM($I625:T625)","v":0},{"$f":"SUM($I622:U622)-SUM($I625:U625)","v":0},{"$f":"SUM($I622:V622)-SUM($I625:V625)","v":0},{"$f":"SUM($I622:W622)-SUM($I625:W625)","v":0},{"$f":"SUM($I622:X622)-SUM($I625:X625)","v":0},{"$f":"SUM($I622:Y622)-SUM($I625:Y625)","v":0},{"$f":"SUM($I622:Z622)-SUM($I625:Z625)","v":0},{"$f":"SUM($I622:AA622)-SUM($I625:AA625)","v":0},{"$f":"SUM($I622:AB622)-SUM($I625:AB625)","v":0},{"$f":"SUM($I622:AC622)-SUM($I625:AC625)","v":0},{"$f":"SUM($I622:AD622)-SUM($I625:AD625)","v":0},{"$f":"SUM($I622:AE622)-SUM($I625:AE625)","v":0},{"$f":"SUM($I622:AF622)-SUM($I625:AF625)","v":0},{"$f":"SUM($I622:AG622)-SUM($I625:AG625)","v":0},{"$f":"SUM($I622:AH622)-SUM($I625:AH625)","v":0},{"$f":"SUM($I622:AI622)-SUM($I625:AI625)","v":0},{"$f":"SUM($I622:AJ622)-SUM($I625:AJ625)","v":0},{"$f":"SUM($I622:AK622)-SUM($I625:AK625)","v":0},{"$f":"SUM($I622:AL622)-SUM($I625:AL625)","v":0},{"$f":"SUM($I622:AM622)-SUM($I625:AM625)","v":0},{"$f":"SUM($I622:AN622)-SUM($I625:AN625)","v":0},{"$f":"SUM($I622:AO622)-SUM($I625:AO625)","v":0},{"$f":"SUM($I622:AP622)-SUM($I625:AP625)","v":0},{"$f":"SUM($I622:AQ622)-SUM($I625:AQ625)","v":0},{"$f":"SUM($I622:AR622)-SUM($I625:AR625)","v":0},null,"Bonds balance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT627:$BC627,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest paid"},{"$f":"INDEX($BE627:$BN627,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I627:AR627)","v":1959590.8875000004},null,null,{"$f":"$F618*AVERAGE(H626:I626)*Config!I$8","v":0},{"$f":"$F618*AVERAGE(I626:J626)*Config!J$8","v":0},{"$f":"$F618*AVERAGE(J626:K626)*Config!K$8","v":206272.72500000001},{"$f":"$F618*AVERAGE(K626:L626)*Config!L$8","v":206272.72500000001},{"$f":"$F618*AVERAGE(L626:M626)*Config!M$8","v":206272.72500000001},{"$f":"$F618*AVERAGE(M626:N626)*Config!N$8","v":206272.72500000001},{"$f":"$F618*AVERAGE(N626:O626)*Config!O$8","v":206272.72500000001},{"$f":"$F618*AVERAGE(O626:P626)*Config!P$8","v":206272.72500000001},{"$f":"$F618*AVERAGE(P626:Q626)*Config!Q$8","v":206272.72500000001},{"$f":"$F618*AVERAGE(Q626:R626)*Config!R$8","v":206272.72500000001},{"$f":"$F618*AVERAGE(R626:S626)*Config!S$8","v":206272.72500000001},{"$f":"$F618*AVERAGE(S626:T626)*Config!T$8","v":103136.3625},{"$f":"$F618*AVERAGE(T626:U626)*Config!U$8","v":0},{"$f":"$F618*AVERAGE(U626:V626)*Config!V$8","v":0},{"$f":"$F618*AVERAGE(V626:W626)*Config!W$8","v":0},{"$f":"$F618*AVERAGE(W626:X626)*Config!X$8","v":0},{"$f":"$F618*AVERAGE(X626:Y626)*Config!Y$8","v":0},{"$f":"$F618*AVERAGE(Y626:Z626)*Config!Z$8","v":0},{"$f":"$F618*AVERAGE(Z626:AA626)*Config!AA$8","v":0},{"$f":"$F618*AVERAGE(AA626:AB626)*Config!AB$8","v":0},{"$f":"$F618*AVERAGE(AB626:AC626)*Config!AC$8","v":0},{"$f":"$F618*AVERAGE(AC626:AD626)*Config!AD$8","v":0},{"$f":"$F618*AVERAGE(AD626:AE626)*Config!AE$8","v":0},{"$f":"$F618*AVERAGE(AE626:AF626)*Config!AF$8","v":0},{"$f":"$F618*AVERAGE(AF626:AG626)*Config!AG$8","v":0},{"$f":"$F618*AVERAGE(AG626:AH626)*Config!AH$8","v":0},{"$f":"$F618*AVERAGE(AH626:AI626)*Config!AI$8","v":0},{"$f":"$F618*AVERAGE(AI626:AJ626)*Config!AJ$8","v":0},{"$f":"$F618*AVERAGE(AJ626:AK626)*Config!AK$8","v":0},{"$f":"$F618*AVERAGE(AK626:AL626)*Config!AL$8","v":0},{"$f":"$F618*AVERAGE(AL626:AM626)*Config!AM$8","v":0},{"$f":"$F618*AVERAGE(AM626:AN626)*Config!AN$8","v":0},{"$f":"$F618*AVERAGE(AN626:AO626)*Config!AO$8","v":0},{"$f":"$F618*AVERAGE(AO626:AP626)*Config!AP$8","v":0},{"$f":"$F618*AVERAGE(AP626:AQ626)*Config!AQ$8","v":0},{"$f":"$F618*AVERAGE(AQ626:AR626)*Config!AR$8","v":0},null,"Interest paid","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT629:$BC629,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing expenditures"},{"$f":"INDEX($BE629:$BN629,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I629:AR629)","v":6085845.3875000002},null,null,{"$f":"SUM(I630:I633)","v":0},{"$f":"SUM(J630:J633)","v":0},{"$f":"SUM(K630:K633)","v":206352.72500000001},{"$f":"SUM(L630:L633)","v":206352.72500000001},{"$f":"SUM(M630:M633)","v":206352.72500000001},{"$f":"SUM(N630:N633)","v":206352.72500000001},{"$f":"SUM(O630:O633)","v":206352.72500000001},{"$f":"SUM(P630:P633)","v":206352.72500000001},{"$f":"SUM(Q630:Q633)","v":206352.72500000001},{"$f":"SUM(R630:R633)","v":206352.72500000001},{"$f":"SUM(S630:S633)","v":206352.72500000001},{"$f":"SUM(T630:T633)","v":4228670.8624999998},{"$f":"SUM(U630:U633)","v":0},{"$f":"SUM(V630:V633)","v":0},{"$f":"SUM(W630:W633)","v":0},{"$f":"SUM(X630:X633)","v":0},{"$f":"SUM(Y630:Y633)","v":0},{"$f":"SUM(Z630:Z633)","v":0},{"$f":"SUM(AA630:AA633)","v":0},{"$f":"SUM(AB630:AB633)","v":0},{"$f":"SUM(AC630:AC633)","v":0},{"$f":"SUM(AD630:AD633)","v":0},{"$f":"SUM(AE630:AE633)","v":0},{"$f":"SUM(AF630:AF633)","v":0},{"$f":"SUM(AG630:AG633)","v":0},{"$f":"SUM(AH630:AH633)","v":0},{"$f":"SUM(AI630:AI633)","v":0},{"$f":"SUM(AJ630:AJ633)","v":0},{"$f":"SUM(AK630:AK633)","v":0},{"$f":"SUM(AL630:AL633)","v":0},{"$f":"SUM(AM630:AM633)","v":0},{"$f":"SUM(AN630:AN633)","v":0},{"$f":"SUM(AO630:AO633)","v":0},{"$f":"SUM(AP630:AP633)","v":0},{"$f":"SUM(AQ630:AQ633)","v":0},{"$f":"SUM(AR630:AR633)","v":0},null,"Financing expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT630:$BC630,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX / principal"},{"$f":"INDEX($BE630:$BN630,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I630:AR630)","v":4125454.5},null,null,{"$f":"I625","v":0},{"$f":"J625","v":0},0,0,0,0,0,0,0,0,0,4125454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX / principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT631:$BC631,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest"},{"$f":"INDEX($BE631:$BN631,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},1959590.8875000004,null,null,{"$f":"I627","v":0},{"$f":"J627","v":0},206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,206272.72500000001,103136.3625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT632:$BC632,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs"},{"$f":"INDEX($BE632:$BN632,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F606","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F606","v":0},null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT633:$BC633,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other financial costs"},{"$f":"INDEX($BE633:$BN633,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},800,null,null,{"$f":"$F610*Config!I$8*($F619>=Config!I$10)","v":0},{"$f":"$F610*Config!J$8*($F619>=Config!J$10)","v":0},{"$f":"$F610*Config!K$8*($F619>=Config!K$10)","v":80},{"$f":"$F610*Config!L$8*($F619>=Config!L$10)","v":80},{"$f":"$F610*Config!M$8*($F619>=Config!M$10)","v":80},{"$f":"$F610*Config!N$8*($F619>=Config!N$10)","v":80},{"$f":"$F610*Config!O$8*($F619>=Config!O$10)","v":80},{"$f":"$F610*Config!P$8*($F619>=Config!P$10)","v":80},{"$f":"$F610*Config!Q$8*($F619>=Config!Q$10)","v":80},{"$f":"$F610*Config!R$8*($F619>=Config!R$10)","v":80},{"$f":"$F610*Config!S$8*($F619>=Config!S$10)","v":80},{"$f":"$F610*Config!T$8*($F619>=Config!T$10)","v":80},{"$f":"$F610*Config!U$8*($F619>=Config!U$10)","v":0},{"$f":"$F610*Config!V$8*($F619>=Config!V$10)","v":0},{"$f":"$F610*Config!W$8*($F619>=Config!W$10)","v":0},{"$f":"$F610*Config!X$8*($F619>=Config!X$10)","v":0},{"$f":"$F610*Config!Y$8*($F619>=Config!Y$10)","v":0},{"$f":"$F610*Config!Z$8*($F619>=Config!Z$10)","v":0},{"$f":"$F610*Config!AA$8*($F619>=Config!AA$10)","v":0},{"$f":"$F610*Config!AB$8*($F619>=Config!AB$10)","v":0},{"$f":"$F610*Config!AC$8*($F619>=Config!AC$10)","v":0},{"$f":"$F610*Config!AD$8*($F619>=Config!AD$10)","v":0},{"$f":"$F610*Config!AE$8*($F619>=Config!AE$10)","v":0},{"$f":"$F610*Config!AF$8*($F619>=Config!AF$10)","v":0},{"$f":"$F610*Config!AG$8*($F619>=Config!AG$10)","v":0},{"$f":"$F610*Config!AH$8*($F619>=Config!AH$10)","v":0},{"$f":"$F610*Config!AI$8*($F619>=Config!AI$10)","v":0},{"$f":"$F610*Config!AJ$8*($F619>=Config!AJ$10)","v":0},{"$f":"$F610*Config!AK$8*($F619>=Config!AK$10)","v":0},{"$f":"$F610*Config!AL$8*($F619>=Config!AL$10)","v":0},{"$f":"$F610*Config!AM$8*($F619>=Config!AM$10)","v":0},{"$f":"$F610*Config!AN$8*($F619>=Config!AN$10)","v":0},{"$f":"$F610*Config!AO$8*($F619>=Config!AO$10)","v":0},{"$f":"$F610*Config!AP$8*($F619>=Config!AP$10)","v":0},{"$f":"$F610*Config!AQ$8*($F619>=Config!AQ$10)","v":0},{"$f":"$F610*Config!AR$8*($F619>=Config!AR$10)","v":0},null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT635:$BC635,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds (EuGBS-SLB)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT637:$BC637,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs related to the type of financing"},{"$f":"INDEX($BE637:$BN637,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F638:F639)","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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT638:$BC638,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Pre-issuance costs (investment advisory and legal fees, credit and risk rating, external review and certification)"},{"$f":"INDEX($BE638:$BN638,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT639:$BC639,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Issuance costs (underwriting and placement fees, exchange listing, regulatory and depository-settlement fees)"},{"$f":"INDEX($BE639:$BN639,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT641:$BC641,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Post-Issuance and ongoing compliance costs"},{"$f":"INDEX($BE641:$BN641,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F642:F643)","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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT642:$BC642,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Annual stock exchange and depository "},{"$f":"INDEX($BE642:$BN642,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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 ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT643:$BC643,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"External allocation reviews and audits (Post-Issuance)"},{"$f":"INDEX($BE643:$BN643,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT645:$BC645,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing conditions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing conditions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT646:$BC646,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds (EuGBS-SLB)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT647:$BC647,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Entity granting a financing"},{"$f":"INDEX($BE647:$BN647,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Fin!F102","v":"Public"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT648:$BC648,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Is public investment financed with EU funds?"},{"$f":"INDEX($BE648:$BN648,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"text"},{"$f":"Fin!F103","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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?","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","text","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT649:$BC649,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest rate per annum"},{"$f":"INDEX($BE649:$BN649,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Fin!F104","v":4.8000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT650:$BC650,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Tenor"},{"$f":"INDEX($BE650:$BN650,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"Fin!F105","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT652:$BC652,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing"},{"$f":"INDEX($BE652:$BN652,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I652:AR652)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT653:$BC653,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds (EuGBS-SLB)"},{"$f":"INDEX($BE653:$BN653,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I653:AR653)","v":4125454.5},null,null,{"$f":"I$91","v":10000},4115454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Bonds (EuGBS-SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT655:$BC655,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds repayment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,null,null,"[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT656:$BC656,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital repayment"},{"$f":"INDEX($BE656:$BN656,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I656:AR656)","v":4125454.5},null,null,{"$f":"($F650=Config!I$10)*H657","v":0},{"$f":"($F650=Config!J$10)*I657","v":0},{"$f":"($F650=Config!K$10)*J657","v":0},{"$f":"($F650=Config!L$10)*K657","v":0},{"$f":"($F650=Config!M$10)*L657","v":0},{"$f":"($F650=Config!N$10)*M657","v":0},{"$f":"($F650=Config!O$10)*N657","v":0},{"$f":"($F650=Config!P$10)*O657","v":0},{"$f":"($F650=Config!Q$10)*P657","v":0},{"$f":"($F650=Config!R$10)*Q657","v":0},{"$f":"($F650=Config!S$10)*R657","v":0},{"$f":"($F650=Config!T$10)*S657","v":4125454.5},{"$f":"($F650=Config!U$10)*T657","v":0},{"$f":"($F650=Config!V$10)*U657","v":0},{"$f":"($F650=Config!W$10)*V657","v":0},{"$f":"($F650=Config!X$10)*W657","v":0},{"$f":"($F650=Config!Y$10)*X657","v":0},{"$f":"($F650=Config!Z$10)*Y657","v":0},{"$f":"($F650=Config!AA$10)*Z657","v":0},{"$f":"($F650=Config!AB$10)*AA657","v":0},{"$f":"($F650=Config!AC$10)*AB657","v":0},{"$f":"($F650=Config!AD$10)*AC657","v":0},{"$f":"($F650=Config!AE$10)*AD657","v":0},{"$f":"($F650=Config!AF$10)*AE657","v":0},{"$f":"($F650=Config!AG$10)*AF657","v":0},{"$f":"($F650=Config!AH$10)*AG657","v":0},{"$f":"($F650=Config!AI$10)*AH657","v":0},{"$f":"($F650=Config!AJ$10)*AI657","v":0},{"$f":"($F650=Config!AK$10)*AJ657","v":0},{"$f":"($F650=Config!AL$10)*AK657","v":0},{"$f":"($F650=Config!AM$10)*AL657","v":0},{"$f":"($F650=Config!AN$10)*AM657","v":0},{"$f":"($F650=Config!AO$10)*AN657","v":0},{"$f":"($F650=Config!AP$10)*AO657","v":0},{"$f":"($F650=Config!AQ$10)*AP657","v":0},{"$f":"($F650=Config!AR$10)*AQ657","v":0},null,"Capital repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT657:$BC657,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds balance"},{"$f":"INDEX($BE657:$BN657,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"SUM($I653:I653)-SUM($I656:I656)","v":10000},{"$f":"SUM($I653:J653)-SUM($I656:J656)","v":4125454.5},{"$f":"SUM($I653:K653)-SUM($I656:K656)","v":4125454.5},{"$f":"SUM($I653:L653)-SUM($I656:L656)","v":4125454.5},{"$f":"SUM($I653:M653)-SUM($I656:M656)","v":4125454.5},{"$f":"SUM($I653:N653)-SUM($I656:N656)","v":4125454.5},{"$f":"SUM($I653:O653)-SUM($I656:O656)","v":4125454.5},{"$f":"SUM($I653:P653)-SUM($I656:P656)","v":4125454.5},{"$f":"SUM($I653:Q653)-SUM($I656:Q656)","v":4125454.5},{"$f":"SUM($I653:R653)-SUM($I656:R656)","v":4125454.5},{"$f":"SUM($I653:S653)-SUM($I656:S656)","v":4125454.5},{"$f":"SUM($I653:T653)-SUM($I656:T656)","v":0},{"$f":"SUM($I653:U653)-SUM($I656:U656)","v":0},{"$f":"SUM($I653:V653)-SUM($I656:V656)","v":0},{"$f":"SUM($I653:W653)-SUM($I656:W656)","v":0},{"$f":"SUM($I653:X653)-SUM($I656:X656)","v":0},{"$f":"SUM($I653:Y653)-SUM($I656:Y656)","v":0},{"$f":"SUM($I653:Z653)-SUM($I656:Z656)","v":0},{"$f":"SUM($I653:AA653)-SUM($I656:AA656)","v":0},{"$f":"SUM($I653:AB653)-SUM($I656:AB656)","v":0},{"$f":"SUM($I653:AC653)-SUM($I656:AC656)","v":0},{"$f":"SUM($I653:AD653)-SUM($I656:AD656)","v":0},{"$f":"SUM($I653:AE653)-SUM($I656:AE656)","v":0},{"$f":"SUM($I653:AF653)-SUM($I656:AF656)","v":0},{"$f":"SUM($I653:AG653)-SUM($I656:AG656)","v":0},{"$f":"SUM($I653:AH653)-SUM($I656:AH656)","v":0},{"$f":"SUM($I653:AI653)-SUM($I656:AI656)","v":0},{"$f":"SUM($I653:AJ653)-SUM($I656:AJ656)","v":0},{"$f":"SUM($I653:AK653)-SUM($I656:AK656)","v":0},{"$f":"SUM($I653:AL653)-SUM($I656:AL656)","v":0},{"$f":"SUM($I653:AM653)-SUM($I656:AM656)","v":0},{"$f":"SUM($I653:AN653)-SUM($I656:AN656)","v":0},{"$f":"SUM($I653:AO653)-SUM($I656:AO656)","v":0},{"$f":"SUM($I653:AP653)-SUM($I656:AP656)","v":0},{"$f":"SUM($I653:AQ653)-SUM($I656:AQ656)","v":0},{"$f":"SUM($I653:AR653)-SUM($I656:AR656)","v":0},null,"Bonds balance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT658:$BC658,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest paid"},{"$f":"INDEX($BE658:$BN658,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I658:AR658)","v":1881207.2520000001},null,null,{"$f":"$F649*AVERAGE(H657:I657)*Config!I$8","v":0},{"$f":"$F649*AVERAGE(I657:J657)*Config!J$8","v":0},{"$f":"$F649*AVERAGE(J657:K657)*Config!K$8","v":198021.81599999999},{"$f":"$F649*AVERAGE(K657:L657)*Config!L$8","v":198021.81599999999},{"$f":"$F649*AVERAGE(L657:M657)*Config!M$8","v":198021.81599999999},{"$f":"$F649*AVERAGE(M657:N657)*Config!N$8","v":198021.81599999999},{"$f":"$F649*AVERAGE(N657:O657)*Config!O$8","v":198021.81599999999},{"$f":"$F649*AVERAGE(O657:P657)*Config!P$8","v":198021.81599999999},{"$f":"$F649*AVERAGE(P657:Q657)*Config!Q$8","v":198021.81599999999},{"$f":"$F649*AVERAGE(Q657:R657)*Config!R$8","v":198021.81599999999},{"$f":"$F649*AVERAGE(R657:S657)*Config!S$8","v":198021.81599999999},{"$f":"$F649*AVERAGE(S657:T657)*Config!T$8","v":99010.907999999996},{"$f":"$F649*AVERAGE(T657:U657)*Config!U$8","v":0},{"$f":"$F649*AVERAGE(U657:V657)*Config!V$8","v":0},{"$f":"$F649*AVERAGE(V657:W657)*Config!W$8","v":0},{"$f":"$F649*AVERAGE(W657:X657)*Config!X$8","v":0},{"$f":"$F649*AVERAGE(X657:Y657)*Config!Y$8","v":0},{"$f":"$F649*AVERAGE(Y657:Z657)*Config!Z$8","v":0},{"$f":"$F649*AVERAGE(Z657:AA657)*Config!AA$8","v":0},{"$f":"$F649*AVERAGE(AA657:AB657)*Config!AB$8","v":0},{"$f":"$F649*AVERAGE(AB657:AC657)*Config!AC$8","v":0},{"$f":"$F649*AVERAGE(AC657:AD657)*Config!AD$8","v":0},{"$f":"$F649*AVERAGE(AD657:AE657)*Config!AE$8","v":0},{"$f":"$F649*AVERAGE(AE657:AF657)*Config!AF$8","v":0},{"$f":"$F649*AVERAGE(AF657:AG657)*Config!AG$8","v":0},{"$f":"$F649*AVERAGE(AG657:AH657)*Config!AH$8","v":0},{"$f":"$F649*AVERAGE(AH657:AI657)*Config!AI$8","v":0},{"$f":"$F649*AVERAGE(AI657:AJ657)*Config!AJ$8","v":0},{"$f":"$F649*AVERAGE(AJ657:AK657)*Config!AK$8","v":0},{"$f":"$F649*AVERAGE(AK657:AL657)*Config!AL$8","v":0},{"$f":"$F649*AVERAGE(AL657:AM657)*Config!AM$8","v":0},{"$f":"$F649*AVERAGE(AM657:AN657)*Config!AN$8","v":0},{"$f":"$F649*AVERAGE(AN657:AO657)*Config!AO$8","v":0},{"$f":"$F649*AVERAGE(AO657:AP657)*Config!AP$8","v":0},{"$f":"$F649*AVERAGE(AP657:AQ657)*Config!AQ$8","v":0},{"$f":"$F649*AVERAGE(AQ657:AR657)*Config!AR$8","v":0},null,"Interest paid","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT660:$BC660,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing expenditures"},{"$f":"INDEX($BE660:$BN660,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I660:AR660)","v":6006661.7520000003},null,null,{"$f":"SUM(I661:I664)","v":0},{"$f":"SUM(J661:J664)","v":0},{"$f":"SUM(K661:K664)","v":198021.81599999999},{"$f":"SUM(L661:L664)","v":198021.81599999999},{"$f":"SUM(M661:M664)","v":198021.81599999999},{"$f":"SUM(N661:N664)","v":198021.81599999999},{"$f":"SUM(O661:O664)","v":198021.81599999999},{"$f":"SUM(P661:P664)","v":198021.81599999999},{"$f":"SUM(Q661:Q664)","v":198021.81599999999},{"$f":"SUM(R661:R664)","v":198021.81599999999},{"$f":"SUM(S661:S664)","v":198021.81599999999},{"$f":"SUM(T661:T664)","v":4224465.4079999998},{"$f":"SUM(U661:U664)","v":0},{"$f":"SUM(V661:V664)","v":0},{"$f":"SUM(W661:W664)","v":0},{"$f":"SUM(X661:X664)","v":0},{"$f":"SUM(Y661:Y664)","v":0},{"$f":"SUM(Z661:Z664)","v":0},{"$f":"SUM(AA661:AA664)","v":0},{"$f":"SUM(AB661:AB664)","v":0},{"$f":"SUM(AC661:AC664)","v":0},{"$f":"SUM(AD661:AD664)","v":0},{"$f":"SUM(AE661:AE664)","v":0},{"$f":"SUM(AF661:AF664)","v":0},{"$f":"SUM(AG661:AG664)","v":0},{"$f":"SUM(AH661:AH664)","v":0},{"$f":"SUM(AI661:AI664)","v":0},{"$f":"SUM(AJ661:AJ664)","v":0},{"$f":"SUM(AK661:AK664)","v":0},{"$f":"SUM(AL661:AL664)","v":0},{"$f":"SUM(AM661:AM664)","v":0},{"$f":"SUM(AN661:AN664)","v":0},{"$f":"SUM(AO661:AO664)","v":0},{"$f":"SUM(AP661:AP664)","v":0},{"$f":"SUM(AQ661:AQ664)","v":0},{"$f":"SUM(AR661:AR664)","v":0},null,"Financing expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT661:$BC661,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX / principal"},{"$f":"INDEX($BE661:$BN661,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I661:AR661)","v":4125454.5},null,null,{"$f":"I656","v":0},{"$f":"J656","v":0},0,0,0,0,0,0,0,0,0,4125454.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CAPEX / principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT662:$BC662,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest"},{"$f":"INDEX($BE662:$BN662,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},1881207.2520000001,null,null,{"$f":"I658","v":0},{"$f":"J658","v":0},198021.81599999999,198021.81599999999,198021.81599999999,198021.81599999999,198021.81599999999,198021.81599999999,198021.81599999999,198021.81599999999,198021.81599999999,99010.907999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Interest","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT663:$BC663,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs"},{"$f":"INDEX($BE663:$BN663,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"(Config!$F$7+1=Config!I$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!J$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!K$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!L$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!M$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!N$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!O$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!P$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!Q$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!R$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!S$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!T$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!U$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!V$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!W$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!X$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!Y$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!Z$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AA$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AB$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AC$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AD$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AE$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AF$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AG$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AH$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AI$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AJ$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AK$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AL$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AM$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AN$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AO$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AP$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AQ$15)*$F637","v":0},{"$f":"(Config!$F$7+1=Config!AR$15)*$F637","v":0},null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT664:$BC664,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other financial costs"},{"$f":"INDEX($BE664:$BN664,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"$F641*Config!I$8*($F650>=Config!I$10)","v":0},{"$f":"$F641*Config!J$8*($F650>=Config!J$10)","v":0},{"$f":"$F641*Config!K$8*($F650>=Config!K$10)","v":0},{"$f":"$F641*Config!L$8*($F650>=Config!L$10)","v":0},{"$f":"$F641*Config!M$8*($F650>=Config!M$10)","v":0},{"$f":"$F641*Config!N$8*($F650>=Config!N$10)","v":0},{"$f":"$F641*Config!O$8*($F650>=Config!O$10)","v":0},{"$f":"$F641*Config!P$8*($F650>=Config!P$10)","v":0},{"$f":"$F641*Config!Q$8*($F650>=Config!Q$10)","v":0},{"$f":"$F641*Config!R$8*($F650>=Config!R$10)","v":0},{"$f":"$F641*Config!S$8*($F650>=Config!S$10)","v":0},{"$f":"$F641*Config!T$8*($F650>=Config!T$10)","v":0},{"$f":"$F641*Config!U$8*($F650>=Config!U$10)","v":0},{"$f":"$F641*Config!V$8*($F650>=Config!V$10)","v":0},{"$f":"$F641*Config!W$8*($F650>=Config!W$10)","v":0},{"$f":"$F641*Config!X$8*($F650>=Config!X$10)","v":0},{"$f":"$F641*Config!Y$8*($F650>=Config!Y$10)","v":0},{"$f":"$F641*Config!Z$8*($F650>=Config!Z$10)","v":0},{"$f":"$F641*Config!AA$8*($F650>=Config!AA$10)","v":0},{"$f":"$F641*Config!AB$8*($F650>=Config!AB$10)","v":0},{"$f":"$F641*Config!AC$8*($F650>=Config!AC$10)","v":0},{"$f":"$F641*Config!AD$8*($F650>=Config!AD$10)","v":0},{"$f":"$F641*Config!AE$8*($F650>=Config!AE$10)","v":0},{"$f":"$F641*Config!AF$8*($F650>=Config!AF$10)","v":0},{"$f":"$F641*Config!AG$8*($F650>=Config!AG$10)","v":0},{"$f":"$F641*Config!AH$8*($F650>=Config!AH$10)","v":0},{"$f":"$F641*Config!AI$8*($F650>=Config!AI$10)","v":0},{"$f":"$F641*Config!AJ$8*($F650>=Config!AJ$10)","v":0},{"$f":"$F641*Config!AK$8*($F650>=Config!AK$10)","v":0},{"$f":"$F641*Config!AL$8*($F650>=Config!AL$10)","v":0},{"$f":"$F641*Config!AM$8*($F650>=Config!AM$10)","v":0},{"$f":"$F641*Config!AN$8*($F650>=Config!AN$10)","v":0},{"$f":"$F641*Config!AO$8*($F650>=Config!AO$10)","v":0},{"$f":"$F641*Config!AP$8*($F650>=Config!AP$10)","v":0},{"$f":"$F641*Config!AQ$8*($F650>=Config!AQ$10)","v":0},{"$f":"$F641*Config!AR$8*($F650>=Config!AR$10)","v":0},null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT666:$BC666,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing - summary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources of financing - summary","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT668:$BC668,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Public sources"},{"$f":"INDEX($BE668:$BN668,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I668:AR668)","v":0},null,null,{"$f":"SUM(I669:I674)","v":0},{"$f":"SUM(J669:J674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Public sources","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT669:$BC669,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"EU grants"},{"$f":"INDEX($BE669:$BN669,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),I476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),I533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),I591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),J476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),J533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),J591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),K476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),K533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),K591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),L476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),L533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),L591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),M476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),M533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),M591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),N476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),N533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),N591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),O476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),O533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),O591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),P476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),P533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),P591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),Q476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),Q533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),Q591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),R476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),R533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),R591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),S476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),S533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),S591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),T476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),T533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),T591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),U476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),U533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),U591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),V476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),V533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),V591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),W476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),W533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),W591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),X476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),X533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),X591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),Y476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),Y533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),Y591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),Z476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),Z533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),Z591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AA476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AA533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AA591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AB476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AB533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AB591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AC476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AC533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AC591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AD476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AD533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AD591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AE476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AE533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AE591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AF476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AF533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AF591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AG476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AG533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AG591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AH476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AH533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AH591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AI476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AI533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AI591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AJ476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AJ533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AJ591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AK476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AK533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AK591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AL476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AL533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AL591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AM476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AM533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AM591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AN476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AN533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AN591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AO476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AO533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AO591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AP476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AP533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AP591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AQ476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AQ533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AQ591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$144),AR476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$144),AR533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AR591,0)","v":0},null,"EU grants","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT670:$BC670,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"EU loans"},{"$f":"INDEX($BE670:$BN670,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),I499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),I532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),I561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),I590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),J499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),J532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),J561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),J590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),K499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),K532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),K561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),K590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),L499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),L532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),L561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),L590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),M499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),M532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),M561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),M590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),N499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),N532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),N561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),N590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),O499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),O532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),O561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),O590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),P499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),P532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),P561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),P590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),Q499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),Q532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),Q561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),Q590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),R499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),R532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),R561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),R590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),S499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),S532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),S561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),S590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),T499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),T532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),T561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),T590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),U499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),U532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),U561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),U590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),V499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),V532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),V561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),V590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),W499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),W532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),W561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),W590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),X499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),X532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),X561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),X590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),Y499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),Y532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),Y561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),Y590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),Z499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),Z532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),Z561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),Z590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AA499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AA532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AA561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AA590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AB499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AB532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AB561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AB590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AC499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AC532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AC561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AC590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AD499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AD532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AD561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AD590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AE499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AE532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AE561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AE590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AF499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AF532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AF561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AF590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AG499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AG532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AG561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AG590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AH499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AH532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AH561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AH590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AI499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AI532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AI561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AI590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AJ499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AJ532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AJ561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AJ590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AK499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AK532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AK561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AK590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AL499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AL532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AL561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AL590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AM499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AM532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AM561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AM590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AN499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AN532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AN561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AN590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AO499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AO532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AO561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AO590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AP499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AP532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AP561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AP590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AQ499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AQ532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AQ561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AQ590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$144),AR499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$144),AR532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$144),AR561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$144),AR590,0)","v":0},null,"EU loans","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT671:$BC671,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"EU bonds"},{"$f":"INDEX($BE671:$BN671,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I671:AR671)","v":0},null,null,{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),I622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),I653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),J622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),J653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),K622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),K653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),L622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),L653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),M622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),M653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),N622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),N653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),O622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),O653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),P622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),P653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),Q622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),Q653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),R622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),R653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),S622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),S653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),T622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),T653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),U622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),U653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),V622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),V653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),W622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),W653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),X622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),X653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),Y622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),Y653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),Z622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),Z653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AA622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AA653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AB622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AB653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AC622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AC653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AD622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AD653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AE622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AE653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AF622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AF653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AG622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AG653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AH622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AH653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AI622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AI653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AJ622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AJ653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AK622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AK653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AL622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AL653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AM622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AM653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AN622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AN653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AO622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AO653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AP622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AP653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AQ622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AQ653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$144),AR622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$144),AR653,0)","v":0},null,"EU bonds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT672:$BC672,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other grants"},{"$f":"INDEX($BE672:$BN672,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),I476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),I533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),I591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),J476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),J533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),J591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),K476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),K533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),K591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),L476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),L533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),L591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),M476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),M533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),M591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),N476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),N533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),N591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),O476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),O533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),O591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),P476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),P533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),P591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),Q476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),Q533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),Q591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),R476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),R533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),R591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),S476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),S533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),S591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),T476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),T533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),T591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),U476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),U533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),U591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),V476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),V533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),V591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),W476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),W533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),W591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),X476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),X533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),X591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),Y476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),Y533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),Y591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),Z476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),Z533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),Z591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AA476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AA533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AA591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AB476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AB533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AB591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AC476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AC533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AC591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AD476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AD533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AD591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AE476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AE533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AE591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AF476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AF533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AF591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AG476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AG533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AG591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AH476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AH533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AH591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AI476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AI533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AI591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AJ476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AJ533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AJ591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AK476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AK533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AK591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AL476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AL533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AL591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AM476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AM533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AM591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AN476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AN533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AN591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AO476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AO533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AO591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AP476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AP533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AP591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AQ476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AQ533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AQ591,0)","v":0},{"$f":"IF(AND($F$432=1,$F$470=Config!$I$148,$F$471=Config!$I$145),AR476,0)+IF(AND($F$434=1,$F$527=Config!$I$148,$F$528=Config!$I$145),AR533,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AR591,0)","v":0},null,"Other grants","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT673:$BC673,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other loans"},{"$f":"INDEX($BE673:$BN673,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),I499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),I532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),I561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),I590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),J499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),J532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),J561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),J590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),K499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),K532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),K561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),K590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),L499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),L532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),L561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),L590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),M499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),M532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),M561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),M590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),N499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),N532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),N561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),N590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),O499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),O532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),O561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),O590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),P499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),P532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),P561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),P590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),Q499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),Q532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),Q561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),Q590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),R499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),R532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),R561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),R590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),S499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),S532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),S561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),S590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),T499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),T532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),T561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),T590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),U499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),U532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),U561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),U590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),V499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),V532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),V561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),V590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),W499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),W532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),W561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),W590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),X499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),X532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),X561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),X590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),Y499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),Y532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),Y561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),Y590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),Z499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),Z532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),Z561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),Z590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AA499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AA532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AA561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AA590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AB499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AB532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AB561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AB590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AC499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AC532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AC561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AC590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AD499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AD532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AD561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AD590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AE499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AE532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AE561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AE590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AF499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AF532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AF561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AF590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AG499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AG532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AG561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AG590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AH499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AH532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AH561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AH590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AI499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AI532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AI561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AI590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AJ499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AJ532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AJ561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AJ590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AK499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AK532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AK561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AK590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AL499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AL532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AL561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AL590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AM499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AM532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AM561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AM590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AN499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AN532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AN561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AN590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AO499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AO532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AO561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AO590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AP499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AP532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AP561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AP590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AQ499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AQ532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AQ561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AQ590,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$148,$F$493=Config!$I$145),AR499,0)+IF(AND($F$434=1,$F$521=Config!$I$148,$F$522=Config!$I$145),AR532,0)+IF(AND($F$435=1,$F$554=Config!$I$148,$F$555=Config!$I$145),AR561,0)+IF(AND($F$436=1,$F$582=Config!$I$148,$F$583=Config!$I$145),AR590,0)","v":0},null,"Other loans","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT674:$BC674,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other bonds"},{"$f":"INDEX($BE674:$BN674,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I674:AR674)","v":0},null,null,{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),I622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),I653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),J622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),J653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),K622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),K653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),L622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),L653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),M622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),M653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),N622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),N653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),O622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),O653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),P622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),P653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),Q622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),Q653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),R622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),R653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),S622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),S653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),T622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),T653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),U622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),U653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),V622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),V653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),W622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),W653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),X622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),X653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),Y622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),Y653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),Z622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),Z653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AA622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AA653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AB622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AB653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AC622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AC653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AD622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AD653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AE622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AE653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AF622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AF653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AG622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AG653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AH622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AH653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AI622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AI653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AJ622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AJ653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AK622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AK653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AL622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AL653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AM622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AM653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AN622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AN653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AO622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AO653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AP622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AP653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AQ622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AQ653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$148,$F$617=Config!$I$145),AR622,0)+IF(AND($F$438=1,$F$647=Config!$I$148,$F$648=Config!$I$145),AR653,0)","v":0},null,"Other bonds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT676:$BC676,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Private sources"},{"$f":"INDEX($BE676:$BN676,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},2902818.1500000004,null,null,{"$f":"SUM(I677:I679)","v":7000},{"$f":"SUM(J677:J679)","v":2895818.1500000004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Private sources","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT677:$BC677,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Private equity"},{"$f":"INDEX($BE677:$BN677,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},2902818.1500000004,null,null,{"$f":"IF($F$431=1,I451,0)+IF($F$432=1,I475,0)","v":7000},{"$f":"IF($F$431=1,J451,0)+IF($F$432=1,J475,0)","v":2895818.1500000004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Private equity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT678:$BC678,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Private loan"},{"$f":"INDEX($BE678:$BN678,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),I499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),I532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),I561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),J499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),J532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),J561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),K499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),K532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),K561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),L499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),L532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),L561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),M499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),M532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),M561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),N499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),N532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),N561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),O499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),O532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),O561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),P499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),P532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),P561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),Q499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),Q532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),Q561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),R499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),R532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),R561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),S499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),S532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),S561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),T499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),T532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),T561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),U499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),U532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),U561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),V499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),V532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),V561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),W499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),W532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),W561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),X499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),X532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),X561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),Y499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),Y532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),Y561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),Z499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),Z532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),Z561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AA499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AA532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AA561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AB499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AB532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AB561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AC499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AC532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AC561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AD499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AD532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AD561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AE499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AE532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AE561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AF499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AF532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AF561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AG499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AG532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AG561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AH499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AH532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AH561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AI499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AI532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AI561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AJ499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AJ532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AJ561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AK499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AK532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AK561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AL499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AL532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AL561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AM499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AM532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AM561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AN499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AN532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AN561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AO499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AO532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AO561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AP499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AP532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AP561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AQ499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AQ532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AQ561,0)","v":0},{"$f":"IF(AND($F$433=1,$F$492=Config!$I$149),AR499,0)+IF(AND($F$434=1,$F$521=Config!$I$149),AR532,0)+IF(AND($F$435=1,$F$554=Config!$I$149),AR561,0)","v":0},null,"Private loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT679:$BC679,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Bonds"},{"$f":"INDEX($BE679:$BN679,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),I622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),I653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),J622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),J653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),K622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),K653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),L622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),L653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),M622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),M653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),N622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),N653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),O622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),O653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),P622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),P653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),Q622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),Q653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),R622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),R653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),S622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),S653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),T622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),T653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),U622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),U653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),V622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),V653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),W622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),W653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),X622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),X653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),Y622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),Y653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),Z622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),Z653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AA622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AA653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AB622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AB653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AC622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AC653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AD622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AD653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AE622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AE653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AF622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AF653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AG622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AG653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AH622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AH653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AI622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AI653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AJ622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AJ653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AK622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AK653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AL622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AL653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AM622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AM653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AN622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AN653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AO622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AO653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AP622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AP653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AQ622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AQ653,0)","v":0},{"$f":"IF(AND($F$437=1,$F$616=Config!$I$149),AR622,0)+IF(AND($F$438=1,$F$647=Config!$I$149),AR653,0)","v":0},null,"Bonds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT681:$BC681,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financing expenditures"},{"$f":"INDEX($BE681:$BN681,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I681:AR681)","v":0},null,null,{"$f":"SUM(I682:I685)","v":0},{"$f":"SUM(J682:J685)","v":0},{"$f":"SUM(K682:K685)","v":0},{"$f":"SUM(L682:L685)","v":0},{"$f":"SUM(M682:M685)","v":0},{"$f":"SUM(N682:N685)","v":0},{"$f":"SUM(O682:O685)","v":0},{"$f":"SUM(P682:P685)","v":0},{"$f":"SUM(Q682:Q685)","v":0},{"$f":"SUM(R682:R685)","v":0},{"$f":"SUM(S682:S685)","v":0},{"$f":"SUM(T682:T685)","v":0},{"$f":"SUM(U682:U685)","v":0},{"$f":"SUM(V682:V685)","v":0},{"$f":"SUM(W682:W685)","v":0},{"$f":"SUM(X682:X685)","v":0},{"$f":"SUM(Y682:Y685)","v":0},{"$f":"SUM(Z682:Z685)","v":0},{"$f":"SUM(AA682:AA685)","v":0},{"$f":"SUM(AB682:AB685)","v":0},{"$f":"SUM(AC682:AC685)","v":0},{"$f":"SUM(AD682:AD685)","v":0},{"$f":"SUM(AE682:AE685)","v":0},{"$f":"SUM(AF682:AF685)","v":0},{"$f":"SUM(AG682:AG685)","v":0},{"$f":"SUM(AH682:AH685)","v":0},{"$f":"SUM(AI682:AI685)","v":0},{"$f":"SUM(AJ682:AJ685)","v":0},{"$f":"SUM(AK682:AK685)","v":0},{"$f":"SUM(AL682:AL685)","v":0},{"$f":"SUM(AM682:AM685)","v":0},{"$f":"SUM(AN682:AN685)","v":0},{"$f":"SUM(AO682:AO685)","v":0},{"$f":"SUM(AP682:AP685)","v":0},{"$f":"SUM(AQ682:AQ685)","v":0},{"$f":"SUM(AR682:AR685)","v":0},null,"Financing expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT682:$BC682,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Principal"},{"$f":"INDEX($BE682:$BN682,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I682:AR682)","v":0},null,null,{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,I507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,I541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,I569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,I599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,I630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,I661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,J507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,J541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,J569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,J599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,J630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,J661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,K507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,K541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,K569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,K599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,K630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,K661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,L507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,L541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,L569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,L599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,L630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,L661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,M507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,M541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,M569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,M599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,M630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,M661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,N507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,N541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,N569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,N599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,N630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,N661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,O507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,O541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,O569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,O599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,O630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,O661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,P507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,P541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,P569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,P599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,P630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,P661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Q507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Q541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Q569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Q599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Q630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Q661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,R507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,R541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,R569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,R599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,R630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,R661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,S507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,S541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,S569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,S599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,S630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,S661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,T507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,T541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,T569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,T599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,T630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,T661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,U507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,U541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,U569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,U599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,U630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,U661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,V507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,V541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,V569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,V599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,V630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,V661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,W507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,W541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,W569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,W599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,W630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,W661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,X507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,X541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,X569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,X599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,X630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,X661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Y507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Y541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Y569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Y599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Y630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Y661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Z507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Z541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Z569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Z599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Z630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Z661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AA507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AA541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AA569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AA599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AA630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AA661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AB507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AB541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AB569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AB599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AB630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AB661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AC507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AC541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AC569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AC599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AC630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AC661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AD507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AD541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AD569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AD599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AD630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AD661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AE507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AE541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AE569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AE599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AE630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AE661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AF507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AF541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AF569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AF599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AF630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AF661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AG507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AG541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AG569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AG599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AG630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AG661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AH507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AH541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AH569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AH599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AH630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AH661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AI507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AI541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AI569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AI599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AI630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AI661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AJ507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AJ541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AJ569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AJ599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AJ630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AJ661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AK507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AK541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AK569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AK599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AK630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AK661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AL507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AL541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AL569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AL599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AL630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AL661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AM507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AM541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AM569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AM599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AM630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AM661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AN507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AN541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AN569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AN599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AN630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AN661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AO507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AO541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AO569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AO599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AO630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AO661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AP507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AP541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AP569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AP599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AP630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AP661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AQ507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AQ541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AQ569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AQ599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AQ630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AQ661))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AR507))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AR541))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AR569))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AR599))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AR630))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AR661))","v":0},null,"Principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT683:$BC683,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Interest"},{"$f":"INDEX($BE683:$BN683,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,I508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,I542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,I570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,I600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,I631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,I662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,J508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,J542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,J570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,J600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,J631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,J662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,K508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,K542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,K570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,K600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,K631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,K662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,L508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,L542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,L570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,L600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,L631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,L662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,M508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,M542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,M570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,M600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,M631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,M662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,N508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,N542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,N570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,N600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,N631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,N662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,O508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,O542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,O570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,O600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,O631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,O662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,P508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,P542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,P570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,P600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,P631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,P662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Q508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Q542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Q570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Q600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Q631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Q662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,R508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,R542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,R570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,R600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,R631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,R662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,S508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,S542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,S570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,S600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,S631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,S662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,T508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,T542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,T570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,T600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,T631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,T662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,U508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,U542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,U570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,U600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,U631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,U662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,V508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,V542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,V570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,V600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,V631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,V662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,W508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,W542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,W570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,W600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,W631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,W662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,X508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,X542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,X570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,X600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,X631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,X662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Y508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Y542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Y570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Y600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Y631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Y662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Z508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Z542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Z570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Z600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Z631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Z662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AA508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AA542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AA570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AA600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AA631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AA662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AB508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AB542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AB570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AB600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AB631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AB662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AC508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AC542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AC570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AC600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AC631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AC662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AD508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AD542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AD570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AD600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AD631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AD662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AE508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AE542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AE570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AE600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AE631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AE662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AF508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AF542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AF570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AF600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AF631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AF662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AG508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AG542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AG570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AG600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AG631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AG662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AH508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AH542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AH570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AH600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AH631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AH662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AI508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AI542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AI570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AI600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AI631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AI662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AJ508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AJ542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AJ570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AJ600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AJ631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AJ662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AK508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AK542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AK570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AK600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AK631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AK662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AL508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AL542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AL570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AL600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AL631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AL662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AM508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AM542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AM570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AM600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AM631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AM662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AN508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AN542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AN570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AN600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AN631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AN662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AO508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AO542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AO570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AO600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AO631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AO662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AP508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AP542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AP570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AP600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AP631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AP662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AQ508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AQ542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AQ570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AQ600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AQ631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AQ662))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AR508))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AR542))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AR570))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AR600))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AR631))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AR662))","v":0},null,"Interest","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT684:$BC684,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Preparation costs"},{"$f":"INDEX($BE684:$BN684,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,I509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,I543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,I571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,I601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,I632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,I663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,J509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,J543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,J571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,J601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,J632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,J663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,K509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,K543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,K571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,K601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,K632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,K663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,L509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,L543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,L571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,L601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,L632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,L663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,M509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,M543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,M571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,M601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,M632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,M663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,N509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,N543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,N571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,N601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,N632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,N663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,O509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,O543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,O571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,O601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,O632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,O663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,P509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,P543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,P571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,P601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,P632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,P663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Q509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Q543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Q571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Q601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Q632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Q663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,R509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,R543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,R571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,R601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,R632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,R663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,S509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,S543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,S571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,S601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,S632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,S663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,T509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,T543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,T571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,T601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,T632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,T663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,U509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,U543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,U571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,U601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,U632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,U663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,V509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,V543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,V571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,V601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,V632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,V663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,W509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,W543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,W571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,W601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,W632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,W663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,X509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,X543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,X571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,X601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,X632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,X663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Y509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Y543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Y571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Y601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Y632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Y663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Z509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Z543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Z571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Z601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Z632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Z663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AA509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AA543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AA571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AA601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AA632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AA663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AB509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AB543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AB571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AB601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AB632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AB663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AC509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AC543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AC571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AC601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AC632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AC663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AD509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AD543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AD571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AD601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AD632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AD663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AE509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AE543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AE571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AE601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AE632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AE663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AF509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AF543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AF571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AF601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AF632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AF663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AG509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AG543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AG571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AG601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AG632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AG663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AH509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AH543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AH571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AH601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AH632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AH663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AI509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AI543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AI571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AI601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AI632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AI663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AJ509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AJ543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AJ571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AJ601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AJ632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AJ663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AK509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AK543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AK571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AK601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AK632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AK663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AL509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AL543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AL571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AL601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AL632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AL663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AM509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AM543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AM571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AM601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AM632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AM663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AN509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AN543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AN571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AN601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AN632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AN663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AO509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AO543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AO571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AO601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AO632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AO663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AP509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AP543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AP571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AP601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AP632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AP663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AQ509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AQ543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AQ571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AQ601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AQ632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AQ663))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AR509))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AR543))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AR571))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AR601))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AR632))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AR663))","v":0},null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT685:$BC685,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other financial costs"},{"$f":"INDEX($BE685:$BN685,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,I510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,I544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,I572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,I602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,I633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,I664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,J510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,J544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,J572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,J602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,J633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,J664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,K510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,K544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,K572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,K602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,K633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,K664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,L510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,L544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,L572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,L602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,L633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,L664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,M510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,M544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,M572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,M602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,M633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,M664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,N510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,N544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,N572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,N602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,N633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,N664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,O510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,O544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,O572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,O602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,O633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,O664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,P510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,P544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,P572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,P602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,P633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,P664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Q510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Q544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Q572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Q602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Q633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Q664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,R510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,R544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,R572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,R602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,R633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,R664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,S510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,S544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,S572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,S602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,S633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,S664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,T510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,T544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,T572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,T602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,T633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,T664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,U510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,U544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,U572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,U602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,U633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,U664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,V510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,V544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,V572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,V602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,V633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,V664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,W510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,W544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,W572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,W602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,W633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,W664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,X510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,X544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,X572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,X602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,X633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,X664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Y510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Y544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Y572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Y602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Y633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Y664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,Z510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,Z544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,Z572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,Z602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,Z633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,Z664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AA510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AA544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AA572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AA602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AA633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AA664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AB510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AB544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AB572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AB602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AB633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AB664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AC510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AC544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AC572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AC602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AC633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AC664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AD510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AD544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AD572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AD602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AD633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AD664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AE510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AE544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AE572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AE602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AE633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AE664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AF510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AF544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AF572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AF602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AF633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AF664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AG510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AG544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AG572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AG602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AG633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AG664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AH510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AH544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AH572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AH602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AH633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AH664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AI510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AI544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AI572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AI602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AI633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AI664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AJ510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AJ544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AJ572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AJ602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AJ633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AJ664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AK510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AK544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AK572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AK602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AK633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AK664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AL510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AL544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AL572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AL602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AL633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AL664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AM510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AM544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AM572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AM602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AM633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AM664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AN510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AN544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AN572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AN602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AN633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AN664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AO510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AO544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AO572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AO602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AO633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AO664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AP510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AP544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AP572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AP602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AP633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AP664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AQ510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AQ544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AQ572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AQ602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AQ633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AQ664))","v":0},{"$f":"IF($F$431=1,0,0)+IF($F$432=1,0,0)+IF($F$433=1,IF(AND($F$492=Config!$I$148,$F$493=Config!$I$144),0,AR510))+IF($F$434=1,IF(AND($F$521=Config!$I$148,$F$522=Config!$I$144),0,AR544))+IF($F$435=1,IF(AND($F$554=Config!$I$148,$F$555=Config!$I$144),0,AR572))+IF($F$436=1,IF(AND($F$582=Config!$I$148,$F$583=Config!$I$144),0,AR602))+IF($F$437=1,IF(AND($F$616=Config!$I$148,$F$617=Config!$I$144),0,AR633))+IF($F$438=1,IF(AND($F$647=Config!$I$148,$F$648=Config!$I$144),0,AR664))","v":0},null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT687:$BC687,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financial analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial analysis","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT689:$BC689,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discount rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT691:$BC691,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financial discount rate used in the model - real discount rate"},{"$f":"INDEX($BE691:$BN691,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!F9","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 used in the model - real discount rate","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT693:$BC693,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Residual value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residual value","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT695:$BC695,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Residual value selection"},{"$f":"INDEX($BE695:$BN695,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tekst"},{"$f":"Analysis_param!F12","v":"Net book value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"text","tekst","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"D699","v":"Net book value"},"#",{"$f":"--(D696=F$695)","v":1}]
[null,null,null,{"$f":"D727","v":"Input"},"#",{"$f":"--(D697=F$695)","v":0}]
[]
[null,null,null,{"$f":"INDEX($AT699:$BC699,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net book value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net book value","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT700:$BC700,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"1. Planning/design fees"},{"$f":"INDEX($BE700:$BN700,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F100,0,IFERROR(F67-F67/F100*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Planning/design fees","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT701:$BC701,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"2. Land purchase"},{"$f":"INDEX($BE701:$BN701,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F101,0,IFERROR(F68-F68/F101*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Land purchase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT702:$BC702,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"3. Building and construction"},{"$f":"INDEX($BE702:$BN702,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F703:F708)","v":317876.625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT703:$BC703,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Construction elements"},{"$f":"INDEX($BE703:$BN703,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F103,0,IFERROR(F70-F70/F103*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Construction elements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT704:$BC704,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Insulation and facade"},{"$f":"INDEX($BE704:$BN704,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F104,0,IFERROR(F71-F71/F104*(General!$F$24-General!$F$22),0))","v":317876.625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Insulation and facade","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT705:$BC705,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Windows"},{"$f":"INDEX($BE705:$BN705,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F105,0,IFERROR(F72-F72/F105*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Windows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT706:$BC706,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Seismic retrofit reinforcements"},{"$f":"INDEX($BE706:$BN706,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F106,0,IFERROR(F73-F73/F106*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Seismic retrofit reinforcements","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT707:$BC707,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. Green infrastructure (NBS)"},{"$f":"INDEX($BE707:$BN707,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F107,0,IFERROR(F74-F74/F107*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. Green infrastructure (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT708:$BC708,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other"},{"$f":"INDEX($BE708:$BN708,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F108,0,IFERROR(F75-F75/F108*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT709:$BC709,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"4. Plant and machinery"},{"$f":"INDEX($BE709:$BN709,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F710:F716)","v":56272.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT710:$BC710,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"a. Heating, ventilation, and air conditioning"},{"$f":"INDEX($BE710:$BN710,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F110,0,IFERROR(F77-F77/F110*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Heating, ventilation, and air conditioning","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT711:$BC711,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"b. Solar power plant"},{"$f":"INDEX($BE711:$BN711,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F111,0,IFERROR(F78-F78/F111*(General!$F$24-General!$F$22),0))","v":56272.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b. Solar power plant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT712:$BC712,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"c. Battery energy storage system"},{"$f":"INDEX($BE712:$BN712,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F112,0,IFERROR(F79-F79/F112*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c. Battery energy storage system","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT713:$BC713,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"d. Charging equipment"},{"$f":"INDEX($BE713:$BN713,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F113,0,IFERROR(F80-F80/F113*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d. Charging equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT714:$BC714,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"e. IT equipment and sensors"},{"$f":"INDEX($BE714:$BN714,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F114,0,IFERROR(F81-F81/F114*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"e. IT equipment and sensors","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT715:$BC715,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"f. Other electric equipment"},{"$f":"INDEX($BE715:$BN715,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F115,0,IFERROR(F82-F82/F115*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f. Other electric equipment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT716:$BC716,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"g. Indoor lighting"},{"$f":"INDEX($BE716:$BN716,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F116,0,IFERROR(F83-F83/F116*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g. Indoor lighting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT717:$BC717,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"5. Contingencies"},{"$f":"INDEX($BE717:$BN717,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F117,0,IFERROR(F84-F84/F117*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contingencies","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT718:$BC718,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"6. Price adjustment"},{"$f":"INDEX($BE718:$BN718,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F118,0,IFERROR(F85-F85/F118*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Price adjustment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT719:$BC719,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"7. Publicity"},{"$f":"INDEX($BE719:$BN719,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F119,0,IFERROR(F86-F86/F119*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Publicity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT720:$BC720,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"8. Supervision during contrusction implementation"},{"$f":"INDEX($BE720:$BN720,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F120,0,IFERROR(F87-F87/F120*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. Supervision during contrusction implementation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT721:$BC721,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"9. Technical assistance"},{"$f":"INDEX($BE721:$BN721,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(General!$F$24-General!$F$22>=F121,0,IFERROR(F88-F88/F121*(General!$F$24-General!$F$22),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Technical assistance","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT722:$BC722,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total"},{"$f":"INDEX($BE722:$BN722,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F700:F702,F709,F717:F721)","v":374149.125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT723:$BC723,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Blended VAT rate"},{"$f":"INDEX($BE723:$BN723,MATCH(General!$F$16,$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT724:$BC724,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT"},{"$f":"INDEX($BE724:$BN724,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F722*F723","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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT725:$BC725,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total incl. VAT"},{"$f":"INDEX($BE725:$BN725,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F722,F724)","v":374149.125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT727:$BC727,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Input"},{"$f":"INDEX($BE727:$BN727,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT728:$BC728,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total"},{"$f":"INDEX($BE728:$BN728,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT729:$BC729,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"VAT"},{"$f":"INDEX($BE729:$BN729,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT730:$BC730,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total incl. VAT"},{"$f":"INDEX($BE730:$BN730,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(F728:F729)","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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT732:$BC732,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Economic analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic analysis","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT734:$BC734,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discount rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT736:$BC736,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Social discount rate used in the model"},{"$f":"INDEX($BE736:$BN736,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!F25","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT738:$BC738,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Correction factor parameters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Correction factor parameters","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT740:$BC740,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX Correction factor due to fiscal corrections"},{"$f":"INDEX($BE740:$BN740,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F28","v":0.805652615677247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT741:$BC741,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"CAPEX Correction factor due to shadow pricing"},{"$f":"INDEX($BE741:$BN741,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F29","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT742:$BC742,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"OPEX Correction factor due to fiscal corrections"},{"$f":"INDEX($BE742:$BN742,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F30","v":0.88495575221238953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT743:$BC743,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"OPEX Correction factor due to shadow pricing"},{"$f":"INDEX($BE743:$BN743,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F31","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT744:$BC744,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenue Correction factor due to fiscal corrections"},{"$f":"INDEX($BE744:$BN744,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"x"},{"$f":"Analysis_param!F32","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"x","x","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT746:$BC746,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Socio-economic parameters"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Socio-economic parameters","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT748:$BC748,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Exchange rate for recalculating shadow prices into project's currency"},{"$f":"INDEX($BE748:$BN748,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"FX"},null,null,null,{"$f":"Analysis_param!G37","v":1},{"$f":"Analysis_param!H37","v":1},{"$f":"Analysis_param!I37","v":1},{"$f":"Analysis_param!J37","v":1},{"$f":"Analysis_param!K37","v":1},{"$f":"Analysis_param!L37","v":1},{"$f":"Analysis_param!M37","v":1},{"$f":"Analysis_param!N37","v":1},{"$f":"Analysis_param!O37","v":1},{"$f":"Analysis_param!P37","v":1},{"$f":"Analysis_param!Q37","v":1},{"$f":"Analysis_param!R37","v":1},{"$f":"Analysis_param!S37","v":1},{"$f":"Analysis_param!T37","v":1},{"$f":"Analysis_param!U37","v":1},{"$f":"Analysis_param!V37","v":1},{"$f":"Analysis_param!W37","v":1},{"$f":"Analysis_param!X37","v":1},{"$f":"Analysis_param!Y37","v":1},{"$f":"Analysis_param!Z37","v":1},{"$f":"Analysis_param!AA37","v":0},{"$f":"Analysis_param!AB37","v":0},{"$f":"Analysis_param!AC37","v":0},{"$f":"Analysis_param!AD37","v":0},{"$f":"Analysis_param!AE37","v":0},{"$f":"Analysis_param!AF37","v":0},{"$f":"Analysis_param!AG37","v":0},{"$f":"Analysis_param!AH37","v":0},{"$f":"Analysis_param!AI37","v":0},{"$f":"Analysis_param!AJ37","v":0},{"$f":"Analysis_param!AK37","v":0},{"$f":"Analysis_param!AL37","v":0},{"$f":"Analysis_param!AM37","v":0},{"$f":"Analysis_param!AN37","v":0},{"$f":"Analysis_param!AO37","v":0},{"$f":"Analysis_param!AP37","v":0},null,"Exchange rate for recalculating shadow prices into project's currency","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"FX","FX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT749:$BC749,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Forecasted long-term per capita GDP growth "},{"$f":"INDEX($BE749:$BN749,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},null,null,null,{"$f":"Analysis_param!G38","v":0},{"$f":"Analysis_param!H38","v":1.4999999999999999E-2},{"$f":"Analysis_param!I38","v":1.4999999999999999E-2},{"$f":"Analysis_param!J38","v":1.4999999999999999E-2},{"$f":"Analysis_param!K38","v":1.4999999999999999E-2},{"$f":"Analysis_param!L38","v":1.4999999999999999E-2},{"$f":"Analysis_param!M38","v":1.4999999999999999E-2},{"$f":"Analysis_param!N38","v":1.4999999999999999E-2},{"$f":"Analysis_param!O38","v":1.4999999999999999E-2},{"$f":"Analysis_param!P38","v":1.4999999999999999E-2},{"$f":"Analysis_param!Q38","v":1.4999999999999999E-2},{"$f":"Analysis_param!R38","v":1.4999999999999999E-2},{"$f":"Analysis_param!S38","v":1.4999999999999999E-2},{"$f":"Analysis_param!T38","v":1.4999999999999999E-2},{"$f":"Analysis_param!U38","v":1.4999999999999999E-2},{"$f":"Analysis_param!V38","v":1.4999999999999999E-2},{"$f":"Analysis_param!W38","v":1.4999999999999999E-2},{"$f":"Analysis_param!X38","v":1.4999999999999999E-2},{"$f":"Analysis_param!Y38","v":1.4999999999999999E-2},{"$f":"Analysis_param!Z38","v":1.4999999999999999E-2},{"$f":"Analysis_param!AA38","v":0},{"$f":"Analysis_param!AB38","v":0},{"$f":"Analysis_param!AC38","v":0},{"$f":"Analysis_param!AD38","v":0},{"$f":"Analysis_param!AE38","v":0},{"$f":"Analysis_param!AF38","v":0},{"$f":"Analysis_param!AG38","v":0},{"$f":"Analysis_param!AH38","v":0},{"$f":"Analysis_param!AI38","v":0},{"$f":"Analysis_param!AJ38","v":0},{"$f":"Analysis_param!AK38","v":0},{"$f":"Analysis_param!AL38","v":0},{"$f":"Analysis_param!AM38","v":0},{"$f":"Analysis_param!AN38","v":0},{"$f":"Analysis_param!AO38","v":0},{"$f":"Analysis_param!AP38","v":0},null,"Forecasted long-term per capita GDP growth ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT751:$BC751,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Shadow prices in EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shadow prices in EUR","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT752:$BC752,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: PM2.5 per tonne"},{"$f":"INDEX($BE752:$BN752,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"EUR / tona"},null,null,null,{"$f":"Analysis_param!G40","v":165},{"$f":"Analysis_param!H40","v":182},{"$f":"Analysis_param!I40","v":199},{"$f":"Analysis_param!J40","v":216},{"$f":"Analysis_param!K40","v":233},{"$f":"Analysis_param!L40","v":250},{"$f":"Analysis_param!M40","v":278},{"$f":"Analysis_param!N40","v":306},{"$f":"Analysis_param!O40","v":334},{"$f":"Analysis_param!P40","v":362},{"$f":"Analysis_param!Q40","v":390},{"$f":"Analysis_param!R40","v":417},{"$f":"Analysis_param!S40","v":444},{"$f":"Analysis_param!T40","v":471},{"$f":"Analysis_param!U40","v":498},{"$f":"Analysis_param!V40","v":525},{"$f":"Analysis_param!W40","v":552},{"$f":"Analysis_param!X40","v":579},{"$f":"Analysis_param!Y40","v":606},{"$f":"Analysis_param!Z40","v":633},{"$f":"Analysis_param!AA40","v":0},{"$f":"Analysis_param!AB40","v":0},{"$f":"Analysis_param!AC40","v":0},{"$f":"Analysis_param!AD40","v":0},{"$f":"Analysis_param!AE40","v":0},{"$f":"Analysis_param!AF40","v":0},{"$f":"Analysis_param!AG40","v":0},{"$f":"Analysis_param!AH40","v":0},{"$f":"Analysis_param!AI40","v":0},{"$f":"Analysis_param!AJ40","v":0},{"$f":"Analysis_param!AK40","v":0},{"$f":"Analysis_param!AL40","v":0},{"$f":"Analysis_param!AM40","v":0},{"$f":"Analysis_param!AN40","v":0},{"$f":"Analysis_param!AO40","v":0},{"$f":"Analysis_param!AP40","v":0},null,"Damage cost of air pollutant: PM2.5 per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT753:$BC753,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: PM2.5 per tonne"},{"$f":"INDEX($BE753:$BN753,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"EUR / tona"},{"$f":"Analysis_param!F41","v":24261},null,null,{"$f":"$F753*PRODUCT(1+$I$749:I$749)*Config!I$9","v":24261},{"$f":"$F753*PRODUCT(1+$I$749:J$749)*Config!J$9","v":24624.914999999997},{"$f":"$F753*PRODUCT(1+$I$749:K$749)*Config!K$9","v":24994.288724999995},{"$f":"$F753*PRODUCT(1+$I$749:L$749)*Config!L$9","v":25369.20305587499},{"$f":"$F753*PRODUCT(1+$I$749:M$749)*Config!M$9","v":25749.741101713113},{"$f":"$F753*PRODUCT(1+$I$749:N$749)*Config!N$9","v":26135.987218238806},{"$f":"$F753*PRODUCT(1+$I$749:O$749)*Config!O$9","v":26528.02702651238},{"$f":"$F753*PRODUCT(1+$I$749:P$749)*Config!P$9","v":26925.947431910063},{"$f":"$F753*PRODUCT(1+$I$749:Q$749)*Config!Q$9","v":27329.836643388713},{"$f":"$F753*PRODUCT(1+$I$749:R$749)*Config!R$9","v":27739.784193039541},{"$f":"$F753*PRODUCT(1+$I$749:S$749)*Config!S$9","v":28155.880955935128},{"$f":"$F753*PRODUCT(1+$I$749:T$749)*Config!T$9","v":28578.219170274151},{"$f":"$F753*PRODUCT(1+$I$749:U$749)*Config!U$9","v":29006.892457828264},{"$f":"$F753*PRODUCT(1+$I$749:V$749)*Config!V$9","v":29441.995844695684},{"$f":"$F753*PRODUCT(1+$I$749:W$749)*Config!W$9","v":29883.625782366118},{"$f":"$F753*PRODUCT(1+$I$749:X$749)*Config!X$9","v":30331.880169101605},{"$f":"$F753*PRODUCT(1+$I$749:Y$749)*Config!Y$9","v":30786.858371638125},{"$f":"$F753*PRODUCT(1+$I$749:Z$749)*Config!Z$9","v":31248.661247212694},{"$f":"$F753*PRODUCT(1+$I$749:AA$749)*Config!AA$9","v":31717.391165920882},{"$f":"$F753*PRODUCT(1+$I$749:AB$749)*Config!AB$9","v":32193.152033409693},{"$f":"$F753*PRODUCT(1+$I$749:AC$749)*Config!AC$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AD$749)*Config!AD$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AE$749)*Config!AE$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AF$749)*Config!AF$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AG$749)*Config!AG$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AH$749)*Config!AH$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AI$749)*Config!AI$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AJ$749)*Config!AJ$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AK$749)*Config!AK$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AL$749)*Config!AL$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AM$749)*Config!AM$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AN$749)*Config!AN$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AO$749)*Config!AO$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AP$749)*Config!AP$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AQ$749)*Config!AQ$9","v":0},{"$f":"$F753*PRODUCT(1+$I$749:AR$749)*Config!AR$9","v":0},null,"Damage cost of air pollutant: PM2.5 per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT754:$BC754,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: PM10 per tonne"},{"$f":"INDEX($BE754:$BN754,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"EUR / tona"},{"$f":"Analysis_param!F42","v":1383},null,null,{"$f":"$F754*PRODUCT(1+$I$749:I$749)*Config!I$9","v":1383},{"$f":"$F754*PRODUCT(1+$I$749:J$749)*Config!J$9","v":1403.7449999999999},{"$f":"$F754*PRODUCT(1+$I$749:K$749)*Config!K$9","v":1424.8011749999996},{"$f":"$F754*PRODUCT(1+$I$749:L$749)*Config!L$9","v":1446.1731926249995},{"$f":"$F754*PRODUCT(1+$I$749:M$749)*Config!M$9","v":1467.8657905143741},{"$f":"$F754*PRODUCT(1+$I$749:N$749)*Config!N$9","v":1489.8837773720895},{"$f":"$F754*PRODUCT(1+$I$749:O$749)*Config!O$9","v":1512.2320340326708},{"$f":"$F754*PRODUCT(1+$I$749:P$749)*Config!P$9","v":1534.9155145431605},{"$f":"$F754*PRODUCT(1+$I$749:Q$749)*Config!Q$9","v":1557.9392472613079},{"$f":"$F754*PRODUCT(1+$I$749:R$749)*Config!R$9","v":1581.3083359702273},{"$f":"$F754*PRODUCT(1+$I$749:S$749)*Config!S$9","v":1605.0279610097805},{"$f":"$F754*PRODUCT(1+$I$749:T$749)*Config!T$9","v":1629.1033804249269},{"$f":"$F754*PRODUCT(1+$I$749:U$749)*Config!U$9","v":1653.5399311313008},{"$f":"$F754*PRODUCT(1+$I$749:V$749)*Config!V$9","v":1678.3430300982702},{"$f":"$F754*PRODUCT(1+$I$749:W$749)*Config!W$9","v":1703.5181755497442},{"$f":"$F754*PRODUCT(1+$I$749:X$749)*Config!X$9","v":1729.0709481829902},{"$f":"$F754*PRODUCT(1+$I$749:Y$749)*Config!Y$9","v":1755.0070124057347},{"$f":"$F754*PRODUCT(1+$I$749:Z$749)*Config!Z$9","v":1781.3321175918204},{"$f":"$F754*PRODUCT(1+$I$749:AA$749)*Config!AA$9","v":1808.0520993556977},{"$f":"$F754*PRODUCT(1+$I$749:AB$749)*Config!AB$9","v":1835.172880846033},{"$f":"$F754*PRODUCT(1+$I$749:AC$749)*Config!AC$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AD$749)*Config!AD$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AE$749)*Config!AE$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AF$749)*Config!AF$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AG$749)*Config!AG$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AH$749)*Config!AH$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AI$749)*Config!AI$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AJ$749)*Config!AJ$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AK$749)*Config!AK$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AL$749)*Config!AL$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AM$749)*Config!AM$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AN$749)*Config!AN$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AO$749)*Config!AO$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AP$749)*Config!AP$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AQ$749)*Config!AQ$9","v":0},{"$f":"$F754*PRODUCT(1+$I$749:AR$749)*Config!AR$9","v":0},null,"Damage cost of air pollutant: PM10 per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT755:$BC755,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: NOx per tonne"},{"$f":"INDEX($BE755:$BN755,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"EUR / tona"},{"$f":"Analysis_param!F43","v":8223},null,null,{"$f":"$F755*PRODUCT(1+$I$749:I$749)*Config!I$9","v":8223},{"$f":"$F755*PRODUCT(1+$I$749:J$749)*Config!J$9","v":8346.3449999999993},{"$f":"$F755*PRODUCT(1+$I$749:K$749)*Config!K$9","v":8471.5401749999983},{"$f":"$F755*PRODUCT(1+$I$749:L$749)*Config!L$9","v":8598.613277624996},{"$f":"$F755*PRODUCT(1+$I$749:M$749)*Config!M$9","v":8727.5924767893703},{"$f":"$F755*PRODUCT(1+$I$749:N$749)*Config!N$9","v":8858.5063639412092},{"$f":"$F755*PRODUCT(1+$I$749:O$749)*Config!O$9","v":8991.3839594003257},{"$f":"$F755*PRODUCT(1+$I$749:P$749)*Config!P$9","v":9126.2547187913297},{"$f":"$F755*PRODUCT(1+$I$749:Q$749)*Config!Q$9","v":9263.1485395731997},{"$f":"$F755*PRODUCT(1+$I$749:R$749)*Config!R$9","v":9402.0957676667949},{"$f":"$F755*PRODUCT(1+$I$749:S$749)*Config!S$9","v":9543.1272041817956},{"$f":"$F755*PRODUCT(1+$I$749:T$749)*Config!T$9","v":9686.2741122445223},{"$f":"$F755*PRODUCT(1+$I$749:U$749)*Config!U$9","v":9831.5682239281905},{"$f":"$F755*PRODUCT(1+$I$749:V$749)*Config!V$9","v":9979.0417472871122},{"$f":"$F755*PRODUCT(1+$I$749:W$749)*Config!W$9","v":10128.727373496418},{"$f":"$F755*PRODUCT(1+$I$749:X$749)*Config!X$9","v":10280.658284098863},{"$f":"$F755*PRODUCT(1+$I$749:Y$749)*Config!Y$9","v":10434.868158360345},{"$f":"$F755*PRODUCT(1+$I$749:Z$749)*Config!Z$9","v":10591.391180735747},{"$f":"$F755*PRODUCT(1+$I$749:AA$749)*Config!AA$9","v":10750.262048446783},{"$f":"$F755*PRODUCT(1+$I$749:AB$749)*Config!AB$9","v":10911.515979173484},{"$f":"$F755*PRODUCT(1+$I$749:AC$749)*Config!AC$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AD$749)*Config!AD$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AE$749)*Config!AE$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AF$749)*Config!AF$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AG$749)*Config!AG$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AH$749)*Config!AH$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AI$749)*Config!AI$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AJ$749)*Config!AJ$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AK$749)*Config!AK$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AL$749)*Config!AL$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AM$749)*Config!AM$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AN$749)*Config!AN$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AO$749)*Config!AO$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AP$749)*Config!AP$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AQ$749)*Config!AQ$9","v":0},{"$f":"$F755*PRODUCT(1+$I$749:AR$749)*Config!AR$9","v":0},null,"Damage cost of air pollutant: NOx per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT756:$BC756,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: SOx per tonne"},{"$f":"INDEX($BE756:$BN756,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"EUR / tona"},{"$f":"Analysis_param!F44","v":7079},null,null,{"$f":"$F756*PRODUCT(1+$I$749:I$749)*Config!I$9","v":7079},{"$f":"$F756*PRODUCT(1+$I$749:J$749)*Config!J$9","v":7185.1849999999995},{"$f":"$F756*PRODUCT(1+$I$749:K$749)*Config!K$9","v":7292.9627749999981},{"$f":"$F756*PRODUCT(1+$I$749:L$749)*Config!L$9","v":7402.3572166249969},{"$f":"$F756*PRODUCT(1+$I$749:M$749)*Config!M$9","v":7513.3925748743713},{"$f":"$F756*PRODUCT(1+$I$749:N$749)*Config!N$9","v":7626.0934634974856},{"$f":"$F756*PRODUCT(1+$I$749:O$749)*Config!O$9","v":7740.4848654499465},{"$f":"$F756*PRODUCT(1+$I$749:P$749)*Config!P$9","v":7856.5921384316944},{"$f":"$F756*PRODUCT(1+$I$749:Q$749)*Config!Q$9","v":7974.4410205081695},{"$f":"$F756*PRODUCT(1+$I$749:R$749)*Config!R$9","v":8094.0576358157905},{"$f":"$F756*PRODUCT(1+$I$749:S$749)*Config!S$9","v":8215.4685003530267},{"$f":"$F756*PRODUCT(1+$I$749:T$749)*Config!T$9","v":8338.7005278583201},{"$f":"$F756*PRODUCT(1+$I$749:U$749)*Config!U$9","v":8463.7810357761955},{"$f":"$F756*PRODUCT(1+$I$749:V$749)*Config!V$9","v":8590.7377513128376},{"$f":"$F756*PRODUCT(1+$I$749:W$749)*Config!W$9","v":8719.5988175825296},{"$f":"$F756*PRODUCT(1+$I$749:X$749)*Config!X$9","v":8850.3927998462659},{"$f":"$F756*PRODUCT(1+$I$749:Y$749)*Config!Y$9","v":8983.1486918439587},{"$f":"$F756*PRODUCT(1+$I$749:Z$749)*Config!Z$9","v":9117.8959222216181},{"$f":"$F756*PRODUCT(1+$I$749:AA$749)*Config!AA$9","v":9254.6643610549418},{"$f":"$F756*PRODUCT(1+$I$749:AB$749)*Config!AB$9","v":9393.4843264707633},{"$f":"$F756*PRODUCT(1+$I$749:AC$749)*Config!AC$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AD$749)*Config!AD$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AE$749)*Config!AE$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AF$749)*Config!AF$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AG$749)*Config!AG$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AH$749)*Config!AH$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AI$749)*Config!AI$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AJ$749)*Config!AJ$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AK$749)*Config!AK$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AL$749)*Config!AL$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AM$749)*Config!AM$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AN$749)*Config!AN$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AO$749)*Config!AO$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AP$749)*Config!AP$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AQ$749)*Config!AQ$9","v":0},{"$f":"$F756*PRODUCT(1+$I$749:AR$749)*Config!AR$9","v":0},null,"Damage cost of air pollutant: SOx per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT757:$BC757,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Economic benefit of enhanced security of energy supply per MWh"},{"$f":"INDEX($BE757:$BN757,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"EUR / tona"},{"$f":"Analysis_param!F45","v":10},null,null,{"$f":"$F757*Config!I$9","v":10},{"$f":"$F757*Config!J$9","v":10},{"$f":"$F757*Config!K$9","v":10},{"$f":"$F757*Config!L$9","v":10},{"$f":"$F757*Config!M$9","v":10},{"$f":"$F757*Config!N$9","v":10},{"$f":"$F757*Config!O$9","v":10},{"$f":"$F757*Config!P$9","v":10},{"$f":"$F757*Config!Q$9","v":10},{"$f":"$F757*Config!R$9","v":10},{"$f":"$F757*Config!S$9","v":10},{"$f":"$F757*Config!T$9","v":10},{"$f":"$F757*Config!U$9","v":10},{"$f":"$F757*Config!V$9","v":10},{"$f":"$F757*Config!W$9","v":10},{"$f":"$F757*Config!X$9","v":10},{"$f":"$F757*Config!Y$9","v":10},{"$f":"$F757*Config!Z$9","v":10},{"$f":"$F757*Config!AA$9","v":10},{"$f":"$F757*Config!AB$9","v":10},{"$f":"$F757*Config!AC$9","v":0},{"$f":"$F757*Config!AD$9","v":0},{"$f":"$F757*Config!AE$9","v":0},{"$f":"$F757*Config!AF$9","v":0},{"$f":"$F757*Config!AG$9","v":0},{"$f":"$F757*Config!AH$9","v":0},{"$f":"$F757*Config!AI$9","v":0},{"$f":"$F757*Config!AJ$9","v":0},{"$f":"$F757*Config!AK$9","v":0},{"$f":"$F757*Config!AL$9","v":0},{"$f":"$F757*Config!AM$9","v":0},{"$f":"$F757*Config!AN$9","v":0},{"$f":"$F757*Config!AO$9","v":0},{"$f":"$F757*Config!AP$9","v":0},{"$f":"$F757*Config!AQ$9","v":0},{"$f":"$F757*Config!AR$9","v":0},null,"Economic benefit of enhanced security of energy supply per MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","EUR / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT758:$BC758,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Shadow prices in the project's currency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shadow prices in the project's currency","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT759:$BC759,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: CO2 per tonne"},{"$f":"INDEX($BE759:$BN759,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / tona"},null,null,null,{"$f":"I$748*I752","v":165},{"$f":"J$748*J752","v":182},199,216,233,250,278,306,334,362,390,417,444,471,498,525,552,579,606,633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: CO2 per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","PLN / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT760:$BC760,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: PM2.5 per tonne"},{"$f":"INDEX($BE760:$BN760,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / tona"},null,null,null,{"$f":"I$748*I753","v":24261},24624.914999999997,24994.288724999995,25369.20305587499,25749.741101713113,26135.987218238806,26528.02702651238,26925.947431910063,27329.836643388713,27739.784193039541,28155.880955935128,28578.219170274151,29006.892457828264,29441.995844695684,29883.625782366118,30331.880169101605,30786.858371638125,31248.661247212694,31717.391165920882,32193.152033409693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: PM2.5 per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","PLN / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT761:$BC761,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: PM10 per tonne"},{"$f":"INDEX($BE761:$BN761,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / tona"},null,null,null,{"$f":"I$748*I754","v":1383},1403.7449999999999,1424.8011749999996,1446.1731926249995,1467.8657905143741,1489.8837773720895,1512.2320340326708,1534.9155145431605,1557.9392472613079,1581.3083359702273,1605.0279610097805,1629.1033804249269,1653.5399311313008,1678.3430300982702,1703.5181755497442,1729.0709481829902,1755.0070124057347,1781.3321175918204,1808.0520993556977,1835.172880846033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: PM10 per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","PLN / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT762:$BC762,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: NOx per tonne"},{"$f":"INDEX($BE762:$BN762,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / tona"},null,null,null,{"$f":"I$748*I755","v":8223},8346.3449999999993,8471.5401749999983,8598.613277624996,8727.5924767893703,8858.5063639412092,8991.3839594003257,9126.2547187913297,9263.1485395731997,9402.0957676667949,9543.1272041817956,9686.2741122445223,9831.5682239281905,9979.0417472871122,10128.727373496418,10280.658284098863,10434.868158360345,10591.391180735747,10750.262048446783,10911.515979173484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: NOx per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","PLN / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT763:$BC763,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Damage cost of air pollutant: SOx per tonne"},{"$f":"INDEX($BE763:$BN763,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / tona"},null,null,null,{"$f":"I$748*I756","v":7079},7185.1849999999995,7292.9627749999981,7402.3572166249969,7513.3925748743713,7626.0934634974856,7740.4848654499465,7856.5921384316944,7974.4410205081695,8094.0576358157905,8215.4685003530267,8338.7005278583201,8463.7810357761955,8590.7377513128376,8719.5988175825296,8850.3927998462659,8983.1486918439587,9117.8959222216181,9254.6643610549418,9393.4843264707633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Damage cost of air pollutant: SOx per tonne","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / tonne","PLN / tona","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT764:$BC764,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Economic benefit of enhanced security of energy supply per MWh"},{"$f":"INDEX($BE764:$BN764,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN / MWh"},null,null,null,{"$f":"I$748*I757","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Economic benefit of enhanced security of energy supply per MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR / MWh","PLN / MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT766:$BC766,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Avoided emissions of GHG and airborne pollutants"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avoided emissions of GHG and airborne pollutants","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT768:$BC768,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Reduction of CO2 emissions from energy renovation"},{"$f":"INDEX($BE768:$BN768,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G49","v":0},{"$f":"Analysis_param!H49","v":410.51},{"$f":"Analysis_param!I49","v":410.51},{"$f":"Analysis_param!J49","v":410.51},{"$f":"Analysis_param!K49","v":410.51},{"$f":"Analysis_param!L49","v":410.51},{"$f":"Analysis_param!M49","v":410.51},{"$f":"Analysis_param!N49","v":410.51},{"$f":"Analysis_param!O49","v":410.51},{"$f":"Analysis_param!P49","v":410.51},{"$f":"Analysis_param!Q49","v":410.51},{"$f":"Analysis_param!R49","v":410.51},{"$f":"Analysis_param!S49","v":410.51},{"$f":"Analysis_param!T49","v":410.51},{"$f":"Analysis_param!U49","v":410.51},{"$f":"Analysis_param!V49","v":410.51},{"$f":"Analysis_param!W49","v":410.51},{"$f":"Analysis_param!X49","v":410.51},{"$f":"Analysis_param!Y49","v":410.51},{"$f":"Analysis_param!Z49","v":410.51},{"$f":"Analysis_param!AA49","v":0},{"$f":"Analysis_param!AB49","v":0},{"$f":"Analysis_param!AC49","v":0},{"$f":"Analysis_param!AD49","v":0},{"$f":"Analysis_param!AE49","v":0},{"$f":"Analysis_param!AF49","v":0},{"$f":"Analysis_param!AG49","v":0},{"$f":"Analysis_param!AH49","v":0},{"$f":"Analysis_param!AI49","v":0},{"$f":"Analysis_param!AJ49","v":0},{"$f":"Analysis_param!AK49","v":0},{"$f":"Analysis_param!AL49","v":0},{"$f":"Analysis_param!AM49","v":0},{"$f":"Analysis_param!AN49","v":0},{"$f":"Analysis_param!AO49","v":0},{"$f":"Analysis_param!AP49","v":0},null,"Reduction of CO2 emissions from energy renovation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT769:$BC769,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sequestered CO2 from GI (NBS)"},{"$f":"INDEX($BE769:$BN769,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G50","v":0},{"$f":"Analysis_param!H50","v":0},{"$f":"Analysis_param!I50","v":0},{"$f":"Analysis_param!J50","v":0},{"$f":"Analysis_param!K50","v":0},{"$f":"Analysis_param!L50","v":0},{"$f":"Analysis_param!M50","v":0},{"$f":"Analysis_param!N50","v":0},{"$f":"Analysis_param!O50","v":0},{"$f":"Analysis_param!P50","v":0},{"$f":"Analysis_param!Q50","v":0},{"$f":"Analysis_param!R50","v":0},{"$f":"Analysis_param!S50","v":0},{"$f":"Analysis_param!T50","v":0},{"$f":"Analysis_param!U50","v":0},{"$f":"Analysis_param!V50","v":0},{"$f":"Analysis_param!W50","v":0},{"$f":"Analysis_param!X50","v":0},{"$f":"Analysis_param!Y50","v":0},{"$f":"Analysis_param!Z50","v":0},{"$f":"Analysis_param!AA50","v":0},{"$f":"Analysis_param!AB50","v":0},{"$f":"Analysis_param!AC50","v":0},{"$f":"Analysis_param!AD50","v":0},{"$f":"Analysis_param!AE50","v":0},{"$f":"Analysis_param!AF50","v":0},{"$f":"Analysis_param!AG50","v":0},{"$f":"Analysis_param!AH50","v":0},{"$f":"Analysis_param!AI50","v":0},{"$f":"Analysis_param!AJ50","v":0},{"$f":"Analysis_param!AK50","v":0},{"$f":"Analysis_param!AL50","v":0},{"$f":"Analysis_param!AM50","v":0},{"$f":"Analysis_param!AN50","v":0},{"$f":"Analysis_param!AO50","v":0},{"$f":"Analysis_param!AP50","v":0},null,"Sequestered CO2 from GI (NBS)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT770:$BC770,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Reduction of air pollutant: PM2.5"},{"$f":"INDEX($BE770:$BN770,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G51","v":0},{"$f":"Analysis_param!H51","v":0},{"$f":"Analysis_param!I51","v":0},{"$f":"Analysis_param!J51","v":0},{"$f":"Analysis_param!K51","v":0},{"$f":"Analysis_param!L51","v":0},{"$f":"Analysis_param!M51","v":0},{"$f":"Analysis_param!N51","v":0},{"$f":"Analysis_param!O51","v":0},{"$f":"Analysis_param!P51","v":0},{"$f":"Analysis_param!Q51","v":0},{"$f":"Analysis_param!R51","v":0},{"$f":"Analysis_param!S51","v":0},{"$f":"Analysis_param!T51","v":0},{"$f":"Analysis_param!U51","v":0},{"$f":"Analysis_param!V51","v":0},{"$f":"Analysis_param!W51","v":0},{"$f":"Analysis_param!X51","v":0},{"$f":"Analysis_param!Y51","v":0},{"$f":"Analysis_param!Z51","v":0},{"$f":"Analysis_param!AA51","v":0},{"$f":"Analysis_param!AB51","v":0},{"$f":"Analysis_param!AC51","v":0},{"$f":"Analysis_param!AD51","v":0},{"$f":"Analysis_param!AE51","v":0},{"$f":"Analysis_param!AF51","v":0},{"$f":"Analysis_param!AG51","v":0},{"$f":"Analysis_param!AH51","v":0},{"$f":"Analysis_param!AI51","v":0},{"$f":"Analysis_param!AJ51","v":0},{"$f":"Analysis_param!AK51","v":0},{"$f":"Analysis_param!AL51","v":0},{"$f":"Analysis_param!AM51","v":0},{"$f":"Analysis_param!AN51","v":0},{"$f":"Analysis_param!AO51","v":0},{"$f":"Analysis_param!AP51","v":0},null,"Reduction of air pollutant: PM2.5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT771:$BC771,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sequestered air pollutant: PM2.5"},{"$f":"INDEX($BE771:$BN771,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G52","v":0},{"$f":"Analysis_param!H52","v":0},{"$f":"Analysis_param!I52","v":0},{"$f":"Analysis_param!J52","v":0},{"$f":"Analysis_param!K52","v":0},{"$f":"Analysis_param!L52","v":0},{"$f":"Analysis_param!M52","v":0},{"$f":"Analysis_param!N52","v":0},{"$f":"Analysis_param!O52","v":0},{"$f":"Analysis_param!P52","v":0},{"$f":"Analysis_param!Q52","v":0},{"$f":"Analysis_param!R52","v":0},{"$f":"Analysis_param!S52","v":0},{"$f":"Analysis_param!T52","v":0},{"$f":"Analysis_param!U52","v":0},{"$f":"Analysis_param!V52","v":0},{"$f":"Analysis_param!W52","v":0},{"$f":"Analysis_param!X52","v":0},{"$f":"Analysis_param!Y52","v":0},{"$f":"Analysis_param!Z52","v":0},{"$f":"Analysis_param!AA52","v":0},{"$f":"Analysis_param!AB52","v":0},{"$f":"Analysis_param!AC52","v":0},{"$f":"Analysis_param!AD52","v":0},{"$f":"Analysis_param!AE52","v":0},{"$f":"Analysis_param!AF52","v":0},{"$f":"Analysis_param!AG52","v":0},{"$f":"Analysis_param!AH52","v":0},{"$f":"Analysis_param!AI52","v":0},{"$f":"Analysis_param!AJ52","v":0},{"$f":"Analysis_param!AK52","v":0},{"$f":"Analysis_param!AL52","v":0},{"$f":"Analysis_param!AM52","v":0},{"$f":"Analysis_param!AN52","v":0},{"$f":"Analysis_param!AO52","v":0},{"$f":"Analysis_param!AP52","v":0},null,"Sequestered air pollutant: PM2.5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT772:$BC772,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Reduction of air pollutant: PM10"},{"$f":"INDEX($BE772:$BN772,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G53","v":0},{"$f":"Analysis_param!H53","v":0},{"$f":"Analysis_param!I53","v":0},{"$f":"Analysis_param!J53","v":0},{"$f":"Analysis_param!K53","v":0},{"$f":"Analysis_param!L53","v":0},{"$f":"Analysis_param!M53","v":0},{"$f":"Analysis_param!N53","v":0},{"$f":"Analysis_param!O53","v":0},{"$f":"Analysis_param!P53","v":0},{"$f":"Analysis_param!Q53","v":0},{"$f":"Analysis_param!R53","v":0},{"$f":"Analysis_param!S53","v":0},{"$f":"Analysis_param!T53","v":0},{"$f":"Analysis_param!U53","v":0},{"$f":"Analysis_param!V53","v":0},{"$f":"Analysis_param!W53","v":0},{"$f":"Analysis_param!X53","v":0},{"$f":"Analysis_param!Y53","v":0},{"$f":"Analysis_param!Z53","v":0},{"$f":"Analysis_param!AA53","v":0},{"$f":"Analysis_param!AB53","v":0},{"$f":"Analysis_param!AC53","v":0},{"$f":"Analysis_param!AD53","v":0},{"$f":"Analysis_param!AE53","v":0},{"$f":"Analysis_param!AF53","v":0},{"$f":"Analysis_param!AG53","v":0},{"$f":"Analysis_param!AH53","v":0},{"$f":"Analysis_param!AI53","v":0},{"$f":"Analysis_param!AJ53","v":0},{"$f":"Analysis_param!AK53","v":0},{"$f":"Analysis_param!AL53","v":0},{"$f":"Analysis_param!AM53","v":0},{"$f":"Analysis_param!AN53","v":0},{"$f":"Analysis_param!AO53","v":0},{"$f":"Analysis_param!AP53","v":0},null,"Reduction of air pollutant: PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT773:$BC773,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sequestered air pollutant: PM10"},{"$f":"INDEX($BE773:$BN773,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G54","v":0},{"$f":"Analysis_param!H54","v":0},{"$f":"Analysis_param!I54","v":0},{"$f":"Analysis_param!J54","v":0},{"$f":"Analysis_param!K54","v":0},{"$f":"Analysis_param!L54","v":0},{"$f":"Analysis_param!M54","v":0},{"$f":"Analysis_param!N54","v":0},{"$f":"Analysis_param!O54","v":0},{"$f":"Analysis_param!P54","v":0},{"$f":"Analysis_param!Q54","v":0},{"$f":"Analysis_param!R54","v":0},{"$f":"Analysis_param!S54","v":0},{"$f":"Analysis_param!T54","v":0},{"$f":"Analysis_param!U54","v":0},{"$f":"Analysis_param!V54","v":0},{"$f":"Analysis_param!W54","v":0},{"$f":"Analysis_param!X54","v":0},{"$f":"Analysis_param!Y54","v":0},{"$f":"Analysis_param!Z54","v":0},{"$f":"Analysis_param!AA54","v":0},{"$f":"Analysis_param!AB54","v":0},{"$f":"Analysis_param!AC54","v":0},{"$f":"Analysis_param!AD54","v":0},{"$f":"Analysis_param!AE54","v":0},{"$f":"Analysis_param!AF54","v":0},{"$f":"Analysis_param!AG54","v":0},{"$f":"Analysis_param!AH54","v":0},{"$f":"Analysis_param!AI54","v":0},{"$f":"Analysis_param!AJ54","v":0},{"$f":"Analysis_param!AK54","v":0},{"$f":"Analysis_param!AL54","v":0},{"$f":"Analysis_param!AM54","v":0},{"$f":"Analysis_param!AN54","v":0},{"$f":"Analysis_param!AO54","v":0},{"$f":"Analysis_param!AP54","v":0},null,"Sequestered air pollutant: PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT774:$BC774,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Reduction of air pollutant: NOx"},{"$f":"INDEX($BE774:$BN774,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G55","v":0},{"$f":"Analysis_param!H55","v":0},{"$f":"Analysis_param!I55","v":0},{"$f":"Analysis_param!J55","v":0},{"$f":"Analysis_param!K55","v":0},{"$f":"Analysis_param!L55","v":0},{"$f":"Analysis_param!M55","v":0},{"$f":"Analysis_param!N55","v":0},{"$f":"Analysis_param!O55","v":0},{"$f":"Analysis_param!P55","v":0},{"$f":"Analysis_param!Q55","v":0},{"$f":"Analysis_param!R55","v":0},{"$f":"Analysis_param!S55","v":0},{"$f":"Analysis_param!T55","v":0},{"$f":"Analysis_param!U55","v":0},{"$f":"Analysis_param!V55","v":0},{"$f":"Analysis_param!W55","v":0},{"$f":"Analysis_param!X55","v":0},{"$f":"Analysis_param!Y55","v":0},{"$f":"Analysis_param!Z55","v":0},{"$f":"Analysis_param!AA55","v":0},{"$f":"Analysis_param!AB55","v":0},{"$f":"Analysis_param!AC55","v":0},{"$f":"Analysis_param!AD55","v":0},{"$f":"Analysis_param!AE55","v":0},{"$f":"Analysis_param!AF55","v":0},{"$f":"Analysis_param!AG55","v":0},{"$f":"Analysis_param!AH55","v":0},{"$f":"Analysis_param!AI55","v":0},{"$f":"Analysis_param!AJ55","v":0},{"$f":"Analysis_param!AK55","v":0},{"$f":"Analysis_param!AL55","v":0},{"$f":"Analysis_param!AM55","v":0},{"$f":"Analysis_param!AN55","v":0},{"$f":"Analysis_param!AO55","v":0},{"$f":"Analysis_param!AP55","v":0},null,"Reduction of air pollutant: NOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT775:$BC775,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sequestered air pollutant: NOx"},{"$f":"INDEX($BE775:$BN775,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G56","v":0},{"$f":"Analysis_param!H56","v":0},{"$f":"Analysis_param!I56","v":0},{"$f":"Analysis_param!J56","v":0},{"$f":"Analysis_param!K56","v":0},{"$f":"Analysis_param!L56","v":0},{"$f":"Analysis_param!M56","v":0},{"$f":"Analysis_param!N56","v":0},{"$f":"Analysis_param!O56","v":0},{"$f":"Analysis_param!P56","v":0},{"$f":"Analysis_param!Q56","v":0},{"$f":"Analysis_param!R56","v":0},{"$f":"Analysis_param!S56","v":0},{"$f":"Analysis_param!T56","v":0},{"$f":"Analysis_param!U56","v":0},{"$f":"Analysis_param!V56","v":0},{"$f":"Analysis_param!W56","v":0},{"$f":"Analysis_param!X56","v":0},{"$f":"Analysis_param!Y56","v":0},{"$f":"Analysis_param!Z56","v":0},{"$f":"Analysis_param!AA56","v":0},{"$f":"Analysis_param!AB56","v":0},{"$f":"Analysis_param!AC56","v":0},{"$f":"Analysis_param!AD56","v":0},{"$f":"Analysis_param!AE56","v":0},{"$f":"Analysis_param!AF56","v":0},{"$f":"Analysis_param!AG56","v":0},{"$f":"Analysis_param!AH56","v":0},{"$f":"Analysis_param!AI56","v":0},{"$f":"Analysis_param!AJ56","v":0},{"$f":"Analysis_param!AK56","v":0},{"$f":"Analysis_param!AL56","v":0},{"$f":"Analysis_param!AM56","v":0},{"$f":"Analysis_param!AN56","v":0},{"$f":"Analysis_param!AO56","v":0},{"$f":"Analysis_param!AP56","v":0},null,"Sequestered air pollutant: NOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT776:$BC776,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Reduction of air pollutant: SOx"},{"$f":"INDEX($BE776:$BN776,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G57","v":0},{"$f":"Analysis_param!H57","v":0},{"$f":"Analysis_param!I57","v":0},{"$f":"Analysis_param!J57","v":0},{"$f":"Analysis_param!K57","v":0},{"$f":"Analysis_param!L57","v":0},{"$f":"Analysis_param!M57","v":0},{"$f":"Analysis_param!N57","v":0},{"$f":"Analysis_param!O57","v":0},{"$f":"Analysis_param!P57","v":0},{"$f":"Analysis_param!Q57","v":0},{"$f":"Analysis_param!R57","v":0},{"$f":"Analysis_param!S57","v":0},{"$f":"Analysis_param!T57","v":0},{"$f":"Analysis_param!U57","v":0},{"$f":"Analysis_param!V57","v":0},{"$f":"Analysis_param!W57","v":0},{"$f":"Analysis_param!X57","v":0},{"$f":"Analysis_param!Y57","v":0},{"$f":"Analysis_param!Z57","v":0},{"$f":"Analysis_param!AA57","v":0},{"$f":"Analysis_param!AB57","v":0},{"$f":"Analysis_param!AC57","v":0},{"$f":"Analysis_param!AD57","v":0},{"$f":"Analysis_param!AE57","v":0},{"$f":"Analysis_param!AF57","v":0},{"$f":"Analysis_param!AG57","v":0},{"$f":"Analysis_param!AH57","v":0},{"$f":"Analysis_param!AI57","v":0},{"$f":"Analysis_param!AJ57","v":0},{"$f":"Analysis_param!AK57","v":0},{"$f":"Analysis_param!AL57","v":0},{"$f":"Analysis_param!AM57","v":0},{"$f":"Analysis_param!AN57","v":0},{"$f":"Analysis_param!AO57","v":0},{"$f":"Analysis_param!AP57","v":0},null,"Reduction of air pollutant: SOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT777:$BC777,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sequestered air pollutant: SOx"},{"$f":"INDEX($BE777:$BN777,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"tona / rok"},null,null,null,{"$f":"Analysis_param!G58","v":0},{"$f":"Analysis_param!H58","v":0},{"$f":"Analysis_param!I58","v":0},{"$f":"Analysis_param!J58","v":0},{"$f":"Analysis_param!K58","v":0},{"$f":"Analysis_param!L58","v":0},{"$f":"Analysis_param!M58","v":0},{"$f":"Analysis_param!N58","v":0},{"$f":"Analysis_param!O58","v":0},{"$f":"Analysis_param!P58","v":0},{"$f":"Analysis_param!Q58","v":0},{"$f":"Analysis_param!R58","v":0},{"$f":"Analysis_param!S58","v":0},{"$f":"Analysis_param!T58","v":0},{"$f":"Analysis_param!U58","v":0},{"$f":"Analysis_param!V58","v":0},{"$f":"Analysis_param!W58","v":0},{"$f":"Analysis_param!X58","v":0},{"$f":"Analysis_param!Y58","v":0},{"$f":"Analysis_param!Z58","v":0},{"$f":"Analysis_param!AA58","v":0},{"$f":"Analysis_param!AB58","v":0},{"$f":"Analysis_param!AC58","v":0},{"$f":"Analysis_param!AD58","v":0},{"$f":"Analysis_param!AE58","v":0},{"$f":"Analysis_param!AF58","v":0},{"$f":"Analysis_param!AG58","v":0},{"$f":"Analysis_param!AH58","v":0},{"$f":"Analysis_param!AI58","v":0},{"$f":"Analysis_param!AJ58","v":0},{"$f":"Analysis_param!AK58","v":0},{"$f":"Analysis_param!AL58","v":0},{"$f":"Analysis_param!AM58","v":0},{"$f":"Analysis_param!AN58","v":0},{"$f":"Analysis_param!AO58","v":0},{"$f":"Analysis_param!AP58","v":0},null,"Sequestered air pollutant: SOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"tonne / year","tona / rok","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT779:$BC779,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Energy produced from RES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy produced from RES","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT781:$BC781,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Electricity"},{"$f":"INDEX($BE781:$BN781,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"MWh"},null,null,null,{"$f":"Analysis_param!G62","v":0},{"$f":"Analysis_param!H62","v":163.041},{"$f":"Analysis_param!I62","v":163.041},{"$f":"Analysis_param!J62","v":163.041},{"$f":"Analysis_param!K62","v":163.041},{"$f":"Analysis_param!L62","v":163.041},{"$f":"Analysis_param!M62","v":163.041},{"$f":"Analysis_param!N62","v":163.041},{"$f":"Analysis_param!O62","v":163.041},{"$f":"Analysis_param!P62","v":163.041},{"$f":"Analysis_param!Q62","v":163.041},{"$f":"Analysis_param!R62","v":163.041},{"$f":"Analysis_param!S62","v":163.041},{"$f":"Analysis_param!T62","v":163.041},{"$f":"Analysis_param!U62","v":163.041},{"$f":"Analysis_param!V62","v":163.041},{"$f":"Analysis_param!W62","v":163.041},{"$f":"Analysis_param!X62","v":163.041},{"$f":"Analysis_param!Y62","v":163.041},{"$f":"Analysis_param!Z62","v":163.041},{"$f":"Analysis_param!AA62","v":0},{"$f":"Analysis_param!AB62","v":0},{"$f":"Analysis_param!AC62","v":0},{"$f":"Analysis_param!AD62","v":0},{"$f":"Analysis_param!AE62","v":0},{"$f":"Analysis_param!AF62","v":0},{"$f":"Analysis_param!AG62","v":0},{"$f":"Analysis_param!AH62","v":0},{"$f":"Analysis_param!AI62","v":0},{"$f":"Analysis_param!AJ62","v":0},{"$f":"Analysis_param!AK62","v":0},{"$f":"Analysis_param!AL62","v":0},{"$f":"Analysis_param!AM62","v":0},{"$f":"Analysis_param!AN62","v":0},{"$f":"Analysis_param!AO62","v":0},{"$f":"Analysis_param!AP62","v":0},null,"Electricity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT782:$BC782,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Heat"},{"$f":"INDEX($BE782:$BN782,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"MWh"},null,null,null,{"$f":"Analysis_param!G63","v":0},{"$f":"Analysis_param!H63","v":0},{"$f":"Analysis_param!I63","v":0},{"$f":"Analysis_param!J63","v":0},{"$f":"Analysis_param!K63","v":0},{"$f":"Analysis_param!L63","v":0},{"$f":"Analysis_param!M63","v":0},{"$f":"Analysis_param!N63","v":0},{"$f":"Analysis_param!O63","v":0},{"$f":"Analysis_param!P63","v":0},{"$f":"Analysis_param!Q63","v":0},{"$f":"Analysis_param!R63","v":0},{"$f":"Analysis_param!S63","v":0},{"$f":"Analysis_param!T63","v":0},{"$f":"Analysis_param!U63","v":0},{"$f":"Analysis_param!V63","v":0},{"$f":"Analysis_param!W63","v":0},{"$f":"Analysis_param!X63","v":0},{"$f":"Analysis_param!Y63","v":0},{"$f":"Analysis_param!Z63","v":0},{"$f":"Analysis_param!AA63","v":0},{"$f":"Analysis_param!AB63","v":0},{"$f":"Analysis_param!AC63","v":0},{"$f":"Analysis_param!AD63","v":0},{"$f":"Analysis_param!AE63","v":0},{"$f":"Analysis_param!AF63","v":0},{"$f":"Analysis_param!AG63","v":0},{"$f":"Analysis_param!AH63","v":0},{"$f":"Analysis_param!AI63","v":0},{"$f":"Analysis_param!AJ63","v":0},{"$f":"Analysis_param!AK63","v":0},{"$f":"Analysis_param!AL63","v":0},{"$f":"Analysis_param!AM63","v":0},{"$f":"Analysis_param!AN63","v":0},{"$f":"Analysis_param!AO63","v":0},{"$f":"Analysis_param!AP63","v":0},null,"Heat","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT783:$BC783,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Other"},{"$f":"INDEX($BE783:$BN783,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"MWh"},null,null,null,{"$f":"Analysis_param!G64","v":0},{"$f":"Analysis_param!H64","v":0},{"$f":"Analysis_param!I64","v":0},{"$f":"Analysis_param!J64","v":0},{"$f":"Analysis_param!K64","v":0},{"$f":"Analysis_param!L64","v":0},{"$f":"Analysis_param!M64","v":0},{"$f":"Analysis_param!N64","v":0},{"$f":"Analysis_param!O64","v":0},{"$f":"Analysis_param!P64","v":0},{"$f":"Analysis_param!Q64","v":0},{"$f":"Analysis_param!R64","v":0},{"$f":"Analysis_param!S64","v":0},{"$f":"Analysis_param!T64","v":0},{"$f":"Analysis_param!U64","v":0},{"$f":"Analysis_param!V64","v":0},{"$f":"Analysis_param!W64","v":0},{"$f":"Analysis_param!X64","v":0},{"$f":"Analysis_param!Y64","v":0},{"$f":"Analysis_param!Z64","v":0},{"$f":"Analysis_param!AA64","v":0},{"$f":"Analysis_param!AB64","v":0},{"$f":"Analysis_param!AC64","v":0},{"$f":"Analysis_param!AD64","v":0},{"$f":"Analysis_param!AE64","v":0},{"$f":"Analysis_param!AF64","v":0},{"$f":"Analysis_param!AG64","v":0},{"$f":"Analysis_param!AH64","v":0},{"$f":"Analysis_param!AI64","v":0},{"$f":"Analysis_param!AJ64","v":0},{"$f":"Analysis_param!AK64","v":0},{"$f":"Analysis_param!AL64","v":0},{"$f":"Analysis_param!AM64","v":0},{"$f":"Analysis_param!AN64","v":0},{"$f":"Analysis_param!AO64","v":0},{"$f":"Analysis_param!AP64","v":0},null,"Other","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"MWh","MWh","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT785:$BC785,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Improved thermal comfort benefit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Improved thermal comfort benefit","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT787:$BC787,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Actual temperature without the project"},{"$f":"INDEX($BE787:$BN787,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"°C"},null,null,null,{"$f":"Analysis_param!G68","v":20},{"$f":"Analysis_param!H68","v":20},{"$f":"Analysis_param!I68","v":20},{"$f":"Analysis_param!J68","v":20},{"$f":"Analysis_param!K68","v":20},{"$f":"Analysis_param!L68","v":20},{"$f":"Analysis_param!M68","v":20},{"$f":"Analysis_param!N68","v":20},{"$f":"Analysis_param!O68","v":20},{"$f":"Analysis_param!P68","v":20},{"$f":"Analysis_param!Q68","v":20},{"$f":"Analysis_param!R68","v":20},{"$f":"Analysis_param!S68","v":20},{"$f":"Analysis_param!T68","v":20},{"$f":"Analysis_param!U68","v":20},{"$f":"Analysis_param!V68","v":20},{"$f":"Analysis_param!W68","v":20},{"$f":"Analysis_param!X68","v":20},{"$f":"Analysis_param!Y68","v":20},{"$f":"Analysis_param!Z68","v":20},{"$f":"Analysis_param!AA68","v":0},{"$f":"Analysis_param!AB68","v":0},{"$f":"Analysis_param!AC68","v":0},{"$f":"Analysis_param!AD68","v":0},{"$f":"Analysis_param!AE68","v":0},{"$f":"Analysis_param!AF68","v":0},{"$f":"Analysis_param!AG68","v":0},{"$f":"Analysis_param!AH68","v":0},{"$f":"Analysis_param!AI68","v":0},{"$f":"Analysis_param!AJ68","v":0},{"$f":"Analysis_param!AK68","v":0},{"$f":"Analysis_param!AL68","v":0},{"$f":"Analysis_param!AM68","v":0},{"$f":"Analysis_param!AN68","v":0},{"$f":"Analysis_param!AO68","v":0},{"$f":"Analysis_param!AP68","v":0},null,"Actual temperature without the project","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"°C","°C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT788:$BC788,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Actual temperature with the project"},{"$f":"INDEX($BE788:$BN788,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"°C"},null,null,null,{"$f":"Analysis_param!G69","v":21},{"$f":"Analysis_param!H69","v":21},{"$f":"Analysis_param!I69","v":21},{"$f":"Analysis_param!J69","v":21},{"$f":"Analysis_param!K69","v":21},{"$f":"Analysis_param!L69","v":21},{"$f":"Analysis_param!M69","v":21},{"$f":"Analysis_param!N69","v":21},{"$f":"Analysis_param!O69","v":21},{"$f":"Analysis_param!P69","v":21},{"$f":"Analysis_param!Q69","v":21},{"$f":"Analysis_param!R69","v":21},{"$f":"Analysis_param!S69","v":21},{"$f":"Analysis_param!T69","v":21},{"$f":"Analysis_param!U69","v":21},{"$f":"Analysis_param!V69","v":21},{"$f":"Analysis_param!W69","v":21},{"$f":"Analysis_param!X69","v":21},{"$f":"Analysis_param!Y69","v":21},{"$f":"Analysis_param!Z69","v":21},{"$f":"Analysis_param!AA69","v":0},{"$f":"Analysis_param!AB69","v":0},{"$f":"Analysis_param!AC69","v":0},{"$f":"Analysis_param!AD69","v":0},{"$f":"Analysis_param!AE69","v":0},{"$f":"Analysis_param!AF69","v":0},{"$f":"Analysis_param!AG69","v":0},{"$f":"Analysis_param!AH69","v":0},{"$f":"Analysis_param!AI69","v":0},{"$f":"Analysis_param!AJ69","v":0},{"$f":"Analysis_param!AK69","v":0},{"$f":"Analysis_param!AL69","v":0},{"$f":"Analysis_param!AM69","v":0},{"$f":"Analysis_param!AN69","v":0},{"$f":"Analysis_param!AO69","v":0},{"$f":"Analysis_param!AP69","v":0},null,"Actual temperature with the project","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"°C","°C","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT789:$BC789,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Annual energy cost in counterfactual without-the-project scenario to reach thermal comfort of with-the project scenario"},{"$f":"INDEX($BE789:$BN789,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"Analysis_param!G70","v":0},{"$f":"Analysis_param!H70","v":0},{"$f":"Analysis_param!I70","v":0},{"$f":"Analysis_param!J70","v":0},{"$f":"Analysis_param!K70","v":0},{"$f":"Analysis_param!L70","v":0},{"$f":"Analysis_param!M70","v":0},{"$f":"Analysis_param!N70","v":0},{"$f":"Analysis_param!O70","v":0},{"$f":"Analysis_param!P70","v":0},{"$f":"Analysis_param!Q70","v":0},{"$f":"Analysis_param!R70","v":0},{"$f":"Analysis_param!S70","v":0},{"$f":"Analysis_param!T70","v":0},{"$f":"Analysis_param!U70","v":0},{"$f":"Analysis_param!V70","v":0},{"$f":"Analysis_param!W70","v":0},{"$f":"Analysis_param!X70","v":0},{"$f":"Analysis_param!Y70","v":0},{"$f":"Analysis_param!Z70","v":0},{"$f":"Analysis_param!AA70","v":0},{"$f":"Analysis_param!AB70","v":0},{"$f":"Analysis_param!AC70","v":0},{"$f":"Analysis_param!AD70","v":0},{"$f":"Analysis_param!AE70","v":0},{"$f":"Analysis_param!AF70","v":0},{"$f":"Analysis_param!AG70","v":0},{"$f":"Analysis_param!AH70","v":0},{"$f":"Analysis_param!AI70","v":0},{"$f":"Analysis_param!AJ70","v":0},{"$f":"Analysis_param!AK70","v":0},{"$f":"Analysis_param!AL70","v":0},{"$f":"Analysis_param!AM70","v":0},{"$f":"Analysis_param!AN70","v":0},{"$f":"Analysis_param!AO70","v":0},{"$f":"Analysis_param!AP70","v":0},null,"Annual energy cost in counterfactual without-the-project scenario to reach thermal comfort of with-the project scenario","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT791:$BC791,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Increase in property values"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase in property values","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT793:$BC793,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Initial property value "},{"$f":"INDEX($BE793:$BN793,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"Analysis_param!F73","v":2000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT794:$BC794,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Estimated price increase"},{"$f":"INDEX($BE794:$BN794,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!F74","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT795:$BC795,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Increase in property value (ΔV)"},{"$f":"INDEX($BE795:$BN795,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F793*F794","v":400000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT797:$BC797,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"NPV of increased property value (PVΔV)"},{"$f":"INDEX($BE797:$BN797,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F795/(1+F736)^General!$F$24","v":221470.30167453398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of increased property value (PVΔV)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT798:$BC798,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"NPV of energy savings and improved thermal comfort (PVΔES)"},{"$f":"INDEX($BE798:$BN798,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"NPV(F736,Economic_analysis!I11:AR11)+NPV(F736,Economic_analysis!I13:AR13)+NPV(F736,Economic_analysis!I25:AR25)","v":-121763.45369726722},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT799:$BC799,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Equivalent constant annuity in case where PVΔV > PVΔES"},{"$f":"INDEX($BE799:$BN799,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"IF(F797>F798,-PMT(F736,General!$F$24,,F795,0),0)","v":14886.28303874365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equivalent constant annuity in case where PVΔV > PVΔES","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Financial_analysis","index":9,"n_rows":72,"n_cols":66,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$135","v":"FINANCIAL ANALYSIS"},null,null,null,{"$f":"Config!$I$141","v":"Unit"},null,null,null,{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$8","v":"Name of the project beneficiary: "},null,null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$AT$4:$BC$4,0))","v":"Financial profitability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial profitability","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT8:$BC8,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Return on investment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on investment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT10:$BC10,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total inflows"},{"$f":"INDEX($BE10:$BN10,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I10:AR10)","v":862415.79279170022},null,null,{"$f":"SUM(I11:I12)","v":0},{"$f":"SUM(J11:J12)","v":25698.24567324738},25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,399847.37067324738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total inflows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT11:$BC11,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues"},{"$f":"INDEX($BE11:$BN11,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I11:AR11)","v":488266.66779170022},null,null,{"$f":"IF(General!$F$26=1,Calc!I$186,Calc!I$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!J$186,Calc!J$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!K$186,Calc!K$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!L$186,Calc!L$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!M$186,Calc!M$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!N$186,Calc!N$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!O$186,Calc!O$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!P$186,Calc!P$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!Q$186,Calc!Q$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!R$186,Calc!R$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!S$186,Calc!S$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!T$186,Calc!T$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!U$186,Calc!U$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!V$186,Calc!V$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!W$186,Calc!W$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!X$186,Calc!X$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!Y$186,Calc!Y$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!Z$186,Calc!Z$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!AA$186,Calc!AA$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!AB$186,Calc!AB$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!AC$186,Calc!AC$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AD$186,Calc!AD$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AE$186,Calc!AE$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AF$186,Calc!AF$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AG$186,Calc!AG$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AH$186,Calc!AH$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AI$186,Calc!AI$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AJ$186,Calc!AJ$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AK$186,Calc!AK$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AL$186,Calc!AL$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AM$186,Calc!AM$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AN$186,Calc!AN$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AO$186,Calc!AO$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AP$186,Calc!AP$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AQ$186,Calc!AQ$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AR$186,Calc!AR$192)","v":0},null,"Total revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT12:$BC12,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Residual value"},{"$f":"INDEX($BE12:$BN12,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},374149.125,null,null,{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!I$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!J$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!K$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!L$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!M$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!N$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!O$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!P$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!Q$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!R$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!S$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!T$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!U$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!V$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!W$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!X$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!Y$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!Z$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AA$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AB$15)","v":374149.125},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AC$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AD$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AE$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AF$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AG$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AH$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AI$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AJ$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AK$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AL$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AM$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AN$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AO$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AP$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AQ$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AR$15)","v":0},null,"Residual value","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total outflows"},{"$f":"INDEX($BE14:$BN14,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I14:AR14)","v":-4923124.9980000034},null,null,{"$f":"SUM(I15:I17)","v":-10000},{"$f":"SUM(J15:J17)","v":-4162680.8420000002},-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total outflows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total operating costs"},{"$f":"INDEX($BE15:$BN15,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I15:AR15)","v":-797670.49800000119},null,null,{"$f":"-IF(General!$F$26=1,Calc!I$414-Calc!I$300,Calc!I$420-Calc!I$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!J$414-Calc!J$300,Calc!J$420-Calc!J$306)","v":-47226.342000000062},{"$f":"-IF(General!$F$26=1,Calc!K$414-Calc!K$300,Calc!K$420-Calc!K$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!L$414-Calc!L$300,Calc!L$420-Calc!L$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!M$414-Calc!M$300,Calc!M$420-Calc!M$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!N$414-Calc!N$300,Calc!N$420-Calc!N$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!O$414-Calc!O$300,Calc!O$420-Calc!O$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!P$414-Calc!P$300,Calc!P$420-Calc!P$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!Q$414-Calc!Q$300,Calc!Q$420-Calc!Q$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!R$414-Calc!R$300,Calc!R$420-Calc!R$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!S$414-Calc!S$300,Calc!S$420-Calc!S$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!T$414-Calc!T$300,Calc!T$420-Calc!T$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!U$414-Calc!U$300,Calc!U$420-Calc!U$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!V$414-Calc!V$300,Calc!V$420-Calc!V$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!W$414-Calc!W$300,Calc!W$420-Calc!W$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!X$414-Calc!X$300,Calc!X$420-Calc!X$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!Y$414-Calc!Y$300,Calc!Y$420-Calc!Y$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!Z$414-Calc!Z$300,Calc!Z$420-Calc!Z$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!AA$414-Calc!AA$300,Calc!AA$420-Calc!AA$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!AB$414-Calc!AB$300,Calc!AB$420-Calc!AB$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!AC$414-Calc!AC$300,Calc!AC$420-Calc!AC$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AD$414-Calc!AD$300,Calc!AD$420-Calc!AD$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AE$414-Calc!AE$300,Calc!AE$420-Calc!AE$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AF$414-Calc!AF$300,Calc!AF$420-Calc!AF$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AG$414-Calc!AG$300,Calc!AG$420-Calc!AG$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AH$414-Calc!AH$300,Calc!AH$420-Calc!AH$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AI$414-Calc!AI$300,Calc!AI$420-Calc!AI$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AJ$414-Calc!AJ$300,Calc!AJ$420-Calc!AJ$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AK$414-Calc!AK$300,Calc!AK$420-Calc!AK$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AL$414-Calc!AL$300,Calc!AL$420-Calc!AL$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AM$414-Calc!AM$300,Calc!AM$420-Calc!AM$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AN$414-Calc!AN$300,Calc!AN$420-Calc!AN$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AO$414-Calc!AO$300,Calc!AO$420-Calc!AO$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AP$414-Calc!AP$300,Calc!AP$420-Calc!AP$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AQ$414-Calc!AQ$300,Calc!AQ$420-Calc!AQ$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AR$414-Calc!AR$300,Calc!AR$420-Calc!AR$306)","v":0},null,"Total operating costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT16:$BC16,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Initial investment"},{"$f":"INDEX($BE16:$BN16,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},-4125454.5,null,null,{"$f":"-IF(General!$F$26=1,Calc!I$94,Calc!I$96)","v":-10000},{"$f":"-IF(General!$F$26=1,Calc!J$94,Calc!J$96)","v":-4115454.5},{"$f":"-IF(General!$F$26=1,Calc!K$94,Calc!K$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!L$94,Calc!L$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!M$94,Calc!M$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!N$94,Calc!N$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!O$94,Calc!O$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!P$94,Calc!P$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Q$94,Calc!Q$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!R$94,Calc!R$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!S$94,Calc!S$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!T$94,Calc!T$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!U$94,Calc!U$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!V$94,Calc!V$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!W$94,Calc!W$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!X$94,Calc!X$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Y$94,Calc!Y$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Z$94,Calc!Z$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AA$94,Calc!AA$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AB$94,Calc!AB$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AC$94,Calc!AC$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AD$94,Calc!AD$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AE$94,Calc!AE$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AF$94,Calc!AF$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AG$94,Calc!AG$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AH$94,Calc!AH$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AI$94,Calc!AI$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AJ$94,Calc!AJ$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AK$94,Calc!AK$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AL$94,Calc!AL$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AM$94,Calc!AM$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AN$94,Calc!AN$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AO$94,Calc!AO$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AP$94,Calc!AP$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AQ$94,Calc!AQ$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AR$94,Calc!AR$96)","v":0},null,"Initial investment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT17:$BC17,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Replacement costs"},{"$f":"INDEX($BE17:$BN17,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"-IF(General!$F$26=1,Calc!I$130,Calc!I$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!J$130,Calc!J$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!K$130,Calc!K$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!L$130,Calc!L$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!M$130,Calc!M$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!N$130,Calc!N$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!O$130,Calc!O$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!P$130,Calc!P$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Q$130,Calc!Q$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!R$130,Calc!R$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!S$130,Calc!S$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!T$130,Calc!T$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!U$130,Calc!U$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!V$130,Calc!V$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!W$130,Calc!W$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!X$130,Calc!X$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Y$130,Calc!Y$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Z$130,Calc!Z$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AA$130,Calc!AA$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AB$130,Calc!AB$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AC$130,Calc!AC$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AD$130,Calc!AD$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AE$130,Calc!AE$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AF$130,Calc!AF$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AG$130,Calc!AG$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AH$130,Calc!AH$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AI$130,Calc!AI$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AJ$130,Calc!AJ$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AK$130,Calc!AK$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AL$130,Calc!AL$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AM$130,Calc!AM$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AN$130,Calc!AN$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AO$130,Calc!AO$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AP$130,Calc!AP$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AQ$130,Calc!AQ$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AR$130,Calc!AR$132)","v":0},null,"Replacement costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT19:$BC19,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE19:$BN19,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I19:AR19)","v":-4060709.2052082988},null,null,{"$f":"I10+I14","v":-10000},{"$f":"J10+J14","v":-4136982.5963267526},-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,358156.02867324732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT20:$BC20,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE20:$BN20,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H20+I19","v":-10000},{"$f":"I20+J19","v":-4146982.5963267526},-4162975.6926535051,-4178968.7889802577,-4194961.8853070103,-4210954.9816337628,-4226948.0779605154,-4242941.174287268,-4258934.2706140205,-4274927.3669407731,-4290920.4632675257,-4306913.5595942782,-4322906.6559210308,-4338899.7522477834,-4354892.8485745359,-4370885.9449012885,-4386879.0412280411,-4402872.1375547936,-4418865.2338815462,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,-4060709.2052082988,null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT22:$BC22,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE22:$BN22,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I22:AR22)","v":-3850918.4751484771},null,null,{"$f":"I19/(1+Calc!$F$691)^Config!I$15","v":-9615.3846153846152},{"$f":"J19/(1+Calc!$F$691)^Config!J$15","v":-3824872.9625802073},{"$f":"K19/(1+Calc!$F$691)^Config!K$15","v":-14217.804398356318},{"$f":"L19/(1+Calc!$F$691)^Config!L$15","v":-13670.965767650305},{"$f":"M19/(1+Calc!$F$691)^Config!M$15","v":-13145.159391971445},{"$f":"N19/(1+Calc!$F$691)^Config!N$15","v":-12639.576338434081},{"$f":"O19/(1+Calc!$F$691)^Config!O$15","v":-12153.438786955849},{"$f":"P19/(1+Calc!$F$691)^Config!P$15","v":-11685.998833611391},{"$f":"Q19/(1+Calc!$F$691)^Config!Q$15","v":-11236.537340010951},{"$f":"R19/(1+Calc!$F$691)^Config!R$15","v":-10804.362826933608},{"$f":"S19/(1+Calc!$F$691)^Config!S$15","v":-10388.810410513086},{"$f":"T19/(1+Calc!$F$691)^Config!T$15","v":-9989.2407793395032},{"$f":"U19/(1+Calc!$F$691)^Config!U$15","v":-9605.0392109033673},{"$f":"V19/(1+Calc!$F$691)^Config!V$15","v":-9235.6146258686222},{"$f":"W19/(1+Calc!$F$691)^Config!W$15","v":-8880.3986787198301},{"$f":"X19/(1+Calc!$F$691)^Config!X$15","v":-8538.8448833844504},{"$f":"Y19/(1+Calc!$F$691)^Config!Y$15","v":-8210.427772485049},{"$f":"Z19/(1+Calc!$F$691)^Config!Z$15","v":-7894.6420889279298},{"$f":"AA19/(1+Calc!$F$691)^Config!AA$15","v":-7591.0020085845481},{"$f":"AB19/(1+Calc!$F$691)^Config!AB$15","v":163457.73618976574},{"$f":"AC19/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD19/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE19/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF19/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG19/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH19/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI19/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ19/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK19/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL19/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM19/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN19/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO19/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP19/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ19/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR19/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE23:$BN23,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H23+I22","v":-9615.3846153846152},{"$f":"I23+J22","v":-3834488.3471955918},-3848706.1515939482,-3862377.1173615986,-3875522.27675357,-3888161.8530920041,-3900315.2918789601,-3912001.2907125717,-3923237.8280525827,-3934042.1908795163,-3944431.0012900294,-3954420.2420693687,-3964025.2812802722,-3973260.895906141,-3982141.294584861,-3990680.1394682457,-3998890.5672407309,-4006785.2093296587,-4014376.211338243,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,-3850918.4751484771,null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT25:$BC25,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT26:$BC26,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"INDEX($BE26:$BN26,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F22","v":-3850918.4751484771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT27:$BC27,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE27:$BN27,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I19:AR19),\"n/a\")","v":-0.14111918287043468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT28:$BC28,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Simple Payback Period"},{"$f":"INDEX($BE28:$BN28,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"IFERROR(COUNTIFS(Config!$I$8:$AR$8,1,I20:AR20,\"<\"&0)-SUMIFS(I20:AR20,Config!$I$10:$AR$10,COUNTIFS(Config!$I$8:$AR$8,1,I20:AR20,\"<\"&0))/SUMIFS(I19:AR19,Config!$I$10:$AR$10,COUNTIFS(Config!$I$8:$AR$8,1,I20:AR20,\"<\"&0)+1),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simple Payback Period","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT29:$BC29,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted payback period"},{"$f":"INDEX($BE29:$BN29,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"IFERROR(COUNTIFS(Config!$I$8:$AR$8,1,I23:AR23,\"<\"&0)-SUMIFS(I23:AR23,Config!$I$10:$AR$10,COUNTIFS(Config!$I$8:$AR$8,1,I23:AR23,\"<\"&0))/SUMIFS(I22:AR22,Config!$I$10:$AR$10,COUNTIFS(Config!$I$8:$AR$8,1,I23:AR23,\"<\"&0)+1),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted payback period","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT31:$BC31,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Return on national capital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on national capital","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT33:$BC33,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total inflows"},{"$f":"INDEX($BE33:$BN33,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I33:AR33)","v":862415.79279170022},null,null,{"$f":"SUM(I34:I35)","v":0},{"$f":"SUM(J34:J35)","v":25698.24567324738},25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,399847.37067324738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total inflows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT34:$BC34,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues"},{"$f":"INDEX($BE34:$BN34,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I34:AR34)","v":488266.66779170022},null,null,{"$f":"IF(General!$F$26=1,Calc!I$186,Calc!I$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!J$186,Calc!J$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!K$186,Calc!K$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!L$186,Calc!L$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!M$186,Calc!M$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!N$186,Calc!N$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!O$186,Calc!O$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!P$186,Calc!P$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!Q$186,Calc!Q$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!R$186,Calc!R$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!S$186,Calc!S$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!T$186,Calc!T$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!U$186,Calc!U$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!V$186,Calc!V$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!W$186,Calc!W$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!X$186,Calc!X$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!Y$186,Calc!Y$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!Z$186,Calc!Z$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!AA$186,Calc!AA$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!AB$186,Calc!AB$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!AC$186,Calc!AC$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AD$186,Calc!AD$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AE$186,Calc!AE$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AF$186,Calc!AF$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AG$186,Calc!AG$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AH$186,Calc!AH$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AI$186,Calc!AI$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AJ$186,Calc!AJ$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AK$186,Calc!AK$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AL$186,Calc!AL$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AM$186,Calc!AM$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AN$186,Calc!AN$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AO$186,Calc!AO$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AP$186,Calc!AP$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AQ$186,Calc!AQ$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AR$186,Calc!AR$192)","v":0},null,"Total revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT35:$BC35,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Residual value"},{"$f":"INDEX($BE35:$BN35,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},374149.125,null,null,{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!I$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!J$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!K$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!L$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!M$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!N$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!O$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!P$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!Q$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!R$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!S$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!T$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!U$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!V$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!W$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!X$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!Y$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!Z$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AA$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AB$15)","v":374149.125},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AC$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AD$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AE$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AF$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AG$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AH$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AI$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AJ$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AK$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AL$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AM$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AN$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AO$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AP$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AQ$15)","v":0},{"$f":"IF(Calc!$F$696=1,IF(General!$F$26=1,Calc!$F$722,Calc!$F$725),IF(General!$F$26=1,Calc!$F$728,Calc!$F$730))*(Config!$F$8=Config!AR$15)","v":0},null,"Residual value","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT37:$BC37,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total outflows"},{"$f":"INDEX($BE37:$BN37,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I37:AR37)","v":-3700488.6480000038},null,null,{"$f":"SUM(I38:I42)","v":-7000},{"$f":"SUM(J38:J42)","v":-2943044.4920000006},-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total outflows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT38:$BC38,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Public contribution"},{"$f":"INDEX($BE38:$BN38,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I38:AR38)","v":0},null,null,{"$f":"-(Calc!I$668-SUM(Calc!I669:I671))","v":0},{"$f":"-(Calc!J$668-SUM(Calc!J669:J671))","v":0},{"$f":"-(Calc!K$668-SUM(Calc!K669:K671))","v":0},{"$f":"-(Calc!L$668-SUM(Calc!L669:L671))","v":0},{"$f":"-(Calc!M$668-SUM(Calc!M669:M671))","v":0},{"$f":"-(Calc!N$668-SUM(Calc!N669:N671))","v":0},{"$f":"-(Calc!O$668-SUM(Calc!O669:O671))","v":0},{"$f":"-(Calc!P$668-SUM(Calc!P669:P671))","v":0},{"$f":"-(Calc!Q$668-SUM(Calc!Q669:Q671))","v":0},{"$f":"-(Calc!R$668-SUM(Calc!R669:R671))","v":0},{"$f":"-(Calc!S$668-SUM(Calc!S669:S671))","v":0},{"$f":"-(Calc!T$668-SUM(Calc!T669:T671))","v":0},{"$f":"-(Calc!U$668-SUM(Calc!U669:U671))","v":0},{"$f":"-(Calc!V$668-SUM(Calc!V669:V671))","v":0},{"$f":"-(Calc!W$668-SUM(Calc!W669:W671))","v":0},{"$f":"-(Calc!X$668-SUM(Calc!X669:X671))","v":0},{"$f":"-(Calc!Y$668-SUM(Calc!Y669:Y671))","v":0},{"$f":"-(Calc!Z$668-SUM(Calc!Z669:Z671))","v":0},{"$f":"-(Calc!AA$668-SUM(Calc!AA669:AA671))","v":0},{"$f":"-(Calc!AB$668-SUM(Calc!AB669:AB671))","v":0},{"$f":"-(Calc!AC$668-SUM(Calc!AC669:AC671))","v":0},{"$f":"-(Calc!AD$668-SUM(Calc!AD669:AD671))","v":0},{"$f":"-(Calc!AE$668-SUM(Calc!AE669:AE671))","v":0},{"$f":"-(Calc!AF$668-SUM(Calc!AF669:AF671))","v":0},{"$f":"-(Calc!AG$668-SUM(Calc!AG669:AG671))","v":0},{"$f":"-(Calc!AH$668-SUM(Calc!AH669:AH671))","v":0},{"$f":"-(Calc!AI$668-SUM(Calc!AI669:AI671))","v":0},{"$f":"-(Calc!AJ$668-SUM(Calc!AJ669:AJ671))","v":0},{"$f":"-(Calc!AK$668-SUM(Calc!AK669:AK671))","v":0},{"$f":"-(Calc!AL$668-SUM(Calc!AL669:AL671))","v":0},{"$f":"-(Calc!AM$668-SUM(Calc!AM669:AM671))","v":0},{"$f":"-(Calc!AN$668-SUM(Calc!AN669:AN671))","v":0},{"$f":"-(Calc!AO$668-SUM(Calc!AO669:AO671))","v":0},{"$f":"-(Calc!AP$668-SUM(Calc!AP669:AP671))","v":0},{"$f":"-(Calc!AQ$668-SUM(Calc!AQ669:AQ671))","v":0},{"$f":"-(Calc!AR$668-SUM(Calc!AR669:AR671))","v":0},null,"Public contribution","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT39:$BC39,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Private contribution"},{"$f":"INDEX($BE39:$BN39,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},-2902818.1500000004,null,null,{"$f":"-(Calc!I$676-Calc!I$678-Calc!I$679)","v":-7000},{"$f":"-(Calc!J$676-Calc!J$678-Calc!J$679)","v":-2895818.1500000004},{"$f":"-(Calc!K$676-Calc!K$678-Calc!K$679)","v":0},{"$f":"-(Calc!L$676-Calc!L$678-Calc!L$679)","v":0},{"$f":"-(Calc!M$676-Calc!M$678-Calc!M$679)","v":0},{"$f":"-(Calc!N$676-Calc!N$678-Calc!N$679)","v":0},{"$f":"-(Calc!O$676-Calc!O$678-Calc!O$679)","v":0},{"$f":"-(Calc!P$676-Calc!P$678-Calc!P$679)","v":0},{"$f":"-(Calc!Q$676-Calc!Q$678-Calc!Q$679)","v":0},{"$f":"-(Calc!R$676-Calc!R$678-Calc!R$679)","v":0},{"$f":"-(Calc!S$676-Calc!S$678-Calc!S$679)","v":0},{"$f":"-(Calc!T$676-Calc!T$678-Calc!T$679)","v":0},{"$f":"-(Calc!U$676-Calc!U$678-Calc!U$679)","v":0},{"$f":"-(Calc!V$676-Calc!V$678-Calc!V$679)","v":0},{"$f":"-(Calc!W$676-Calc!W$678-Calc!W$679)","v":0},{"$f":"-(Calc!X$676-Calc!X$678-Calc!X$679)","v":0},{"$f":"-(Calc!Y$676-Calc!Y$678-Calc!Y$679)","v":0},{"$f":"-(Calc!Z$676-Calc!Z$678-Calc!Z$679)","v":0},{"$f":"-(Calc!AA$676-Calc!AA$678-Calc!AA$679)","v":0},{"$f":"-(Calc!AB$676-Calc!AB$678-Calc!AB$679)","v":0},{"$f":"-(Calc!AC$676-Calc!AC$678-Calc!AC$679)","v":0},{"$f":"-(Calc!AD$676-Calc!AD$678-Calc!AD$679)","v":0},{"$f":"-(Calc!AE$676-Calc!AE$678-Calc!AE$679)","v":0},{"$f":"-(Calc!AF$676-Calc!AF$678-Calc!AF$679)","v":0},{"$f":"-(Calc!AG$676-Calc!AG$678-Calc!AG$679)","v":0},{"$f":"-(Calc!AH$676-Calc!AH$678-Calc!AH$679)","v":0},{"$f":"-(Calc!AI$676-Calc!AI$678-Calc!AI$679)","v":0},{"$f":"-(Calc!AJ$676-Calc!AJ$678-Calc!AJ$679)","v":0},{"$f":"-(Calc!AK$676-Calc!AK$678-Calc!AK$679)","v":0},{"$f":"-(Calc!AL$676-Calc!AL$678-Calc!AL$679)","v":0},{"$f":"-(Calc!AM$676-Calc!AM$678-Calc!AM$679)","v":0},{"$f":"-(Calc!AN$676-Calc!AN$678-Calc!AN$679)","v":0},{"$f":"-(Calc!AO$676-Calc!AO$678-Calc!AO$679)","v":0},{"$f":"-(Calc!AP$676-Calc!AP$678-Calc!AP$679)","v":0},{"$f":"-(Calc!AQ$676-Calc!AQ$678-Calc!AQ$679)","v":0},{"$f":"-(Calc!AR$676-Calc!AR$678-Calc!AR$679)","v":0},null,"Private contribution","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT40:$BC40,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan repayment"},{"$f":"INDEX($BE40:$BN40,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"-Calc!I$681","v":0},{"$f":"-Calc!J$681","v":0},{"$f":"-Calc!K$681","v":0},{"$f":"-Calc!L$681","v":0},{"$f":"-Calc!M$681","v":0},{"$f":"-Calc!N$681","v":0},{"$f":"-Calc!O$681","v":0},{"$f":"-Calc!P$681","v":0},{"$f":"-Calc!Q$681","v":0},{"$f":"-Calc!R$681","v":0},{"$f":"-Calc!S$681","v":0},{"$f":"-Calc!T$681","v":0},{"$f":"-Calc!U$681","v":0},{"$f":"-Calc!V$681","v":0},{"$f":"-Calc!W$681","v":0},{"$f":"-Calc!X$681","v":0},{"$f":"-Calc!Y$681","v":0},{"$f":"-Calc!Z$681","v":0},{"$f":"-Calc!AA$681","v":0},{"$f":"-Calc!AB$681","v":0},{"$f":"-Calc!AC$681","v":0},{"$f":"-Calc!AD$681","v":0},{"$f":"-Calc!AE$681","v":0},{"$f":"-Calc!AF$681","v":0},{"$f":"-Calc!AG$681","v":0},{"$f":"-Calc!AH$681","v":0},{"$f":"-Calc!AI$681","v":0},{"$f":"-Calc!AJ$681","v":0},{"$f":"-Calc!AK$681","v":0},{"$f":"-Calc!AL$681","v":0},{"$f":"-Calc!AM$681","v":0},{"$f":"-Calc!AN$681","v":0},{"$f":"-Calc!AO$681","v":0},{"$f":"-Calc!AP$681","v":0},{"$f":"-Calc!AQ$681","v":0},{"$f":"-Calc!AR$681","v":0},null,"Loan repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT41:$BC41,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total operating costs"},{"$f":"INDEX($BE41:$BN41,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I41:AR41)","v":-797670.49800000119},null,null,{"$f":"-IF(General!$F$26=1,Calc!I$414-Calc!I$300,Calc!I$420-Calc!I$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!J$414-Calc!J$300,Calc!J$420-Calc!J$306)","v":-47226.342000000062},{"$f":"-IF(General!$F$26=1,Calc!K$414-Calc!K$300,Calc!K$420-Calc!K$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!L$414-Calc!L$300,Calc!L$420-Calc!L$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!M$414-Calc!M$300,Calc!M$420-Calc!M$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!N$414-Calc!N$300,Calc!N$420-Calc!N$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!O$414-Calc!O$300,Calc!O$420-Calc!O$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!P$414-Calc!P$300,Calc!P$420-Calc!P$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!Q$414-Calc!Q$300,Calc!Q$420-Calc!Q$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!R$414-Calc!R$300,Calc!R$420-Calc!R$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!S$414-Calc!S$300,Calc!S$420-Calc!S$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!T$414-Calc!T$300,Calc!T$420-Calc!T$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!U$414-Calc!U$300,Calc!U$420-Calc!U$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!V$414-Calc!V$300,Calc!V$420-Calc!V$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!W$414-Calc!W$300,Calc!W$420-Calc!W$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!X$414-Calc!X$300,Calc!X$420-Calc!X$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!Y$414-Calc!Y$300,Calc!Y$420-Calc!Y$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!Z$414-Calc!Z$300,Calc!Z$420-Calc!Z$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!AA$414-Calc!AA$300,Calc!AA$420-Calc!AA$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!AB$414-Calc!AB$300,Calc!AB$420-Calc!AB$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!AC$414-Calc!AC$300,Calc!AC$420-Calc!AC$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AD$414-Calc!AD$300,Calc!AD$420-Calc!AD$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AE$414-Calc!AE$300,Calc!AE$420-Calc!AE$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AF$414-Calc!AF$300,Calc!AF$420-Calc!AF$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AG$414-Calc!AG$300,Calc!AG$420-Calc!AG$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AH$414-Calc!AH$300,Calc!AH$420-Calc!AH$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AI$414-Calc!AI$300,Calc!AI$420-Calc!AI$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AJ$414-Calc!AJ$300,Calc!AJ$420-Calc!AJ$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AK$414-Calc!AK$300,Calc!AK$420-Calc!AK$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AL$414-Calc!AL$300,Calc!AL$420-Calc!AL$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AM$414-Calc!AM$300,Calc!AM$420-Calc!AM$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AN$414-Calc!AN$300,Calc!AN$420-Calc!AN$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AO$414-Calc!AO$300,Calc!AO$420-Calc!AO$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AP$414-Calc!AP$300,Calc!AP$420-Calc!AP$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AQ$414-Calc!AQ$300,Calc!AQ$420-Calc!AQ$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AR$414-Calc!AR$300,Calc!AR$420-Calc!AR$306)","v":0},null,"Total operating costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT42:$BC42,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Replacement costs"},{"$f":"INDEX($BE42:$BN42,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"-IF(General!$F$26=1,Calc!I$130,Calc!I$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!J$130,Calc!J$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!K$130,Calc!K$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!L$130,Calc!L$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!M$130,Calc!M$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!N$130,Calc!N$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!O$130,Calc!O$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!P$130,Calc!P$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Q$130,Calc!Q$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!R$130,Calc!R$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!S$130,Calc!S$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!T$130,Calc!T$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!U$130,Calc!U$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!V$130,Calc!V$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!W$130,Calc!W$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!X$130,Calc!X$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Y$130,Calc!Y$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Z$130,Calc!Z$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AA$130,Calc!AA$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AB$130,Calc!AB$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AC$130,Calc!AC$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AD$130,Calc!AD$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AE$130,Calc!AE$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AF$130,Calc!AF$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AG$130,Calc!AG$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AH$130,Calc!AH$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AI$130,Calc!AI$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AJ$130,Calc!AJ$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AK$130,Calc!AK$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AL$130,Calc!AL$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AM$130,Calc!AM$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AN$130,Calc!AN$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AO$130,Calc!AO$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AP$130,Calc!AP$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AQ$130,Calc!AQ$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AR$130,Calc!AR$132)","v":0},null,"Replacement costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT44:$BC44,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE44:$BN44,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I44:AR44)","v":-2838072.8552082991},null,null,{"$f":"I33+I37","v":-7000},{"$f":"J33+J37","v":-2917346.2463267529},-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,358156.02867324732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT45:$BC45,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE45:$BN45,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H45+I44","v":-7000},{"$f":"I45+J44","v":-2924346.2463267529},-2940339.3426535055,-2956332.4389802581,-2972325.5353070106,-2988318.6316337632,-3004311.7279605158,-3020304.8242872683,-3036297.9206140209,-3052291.0169407735,-3068284.113267526,-3084277.2095942786,-3100270.3059210312,-3116263.4022477837,-3132256.4985745363,-3148249.5949012889,-3164242.6912280414,-3180235.787554794,-3196228.8838815466,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,-2838072.8552082991,null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT47:$BC47,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE47:$BN47,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I47:AR47)","v":-2720411.4947490692},null,null,{"$f":"I44/(1+Calc!$F$691)^Config!I$15","v":-6730.7692307692305},{"$f":"J44/(1+Calc!$F$691)^Config!J$15","v":-2697250.5975654148},{"$f":"K44/(1+Calc!$F$691)^Config!K$15","v":-14217.804398356318},{"$f":"L44/(1+Calc!$F$691)^Config!L$15","v":-13670.965767650305},{"$f":"M44/(1+Calc!$F$691)^Config!M$15","v":-13145.159391971445},{"$f":"N44/(1+Calc!$F$691)^Config!N$15","v":-12639.576338434081},{"$f":"O44/(1+Calc!$F$691)^Config!O$15","v":-12153.438786955849},{"$f":"P44/(1+Calc!$F$691)^Config!P$15","v":-11685.998833611391},{"$f":"Q44/(1+Calc!$F$691)^Config!Q$15","v":-11236.537340010951},{"$f":"R44/(1+Calc!$F$691)^Config!R$15","v":-10804.362826933608},{"$f":"S44/(1+Calc!$F$691)^Config!S$15","v":-10388.810410513086},{"$f":"T44/(1+Calc!$F$691)^Config!T$15","v":-9989.2407793395032},{"$f":"U44/(1+Calc!$F$691)^Config!U$15","v":-9605.0392109033673},{"$f":"V44/(1+Calc!$F$691)^Config!V$15","v":-9235.6146258686222},{"$f":"W44/(1+Calc!$F$691)^Config!W$15","v":-8880.3986787198301},{"$f":"X44/(1+Calc!$F$691)^Config!X$15","v":-8538.8448833844504},{"$f":"Y44/(1+Calc!$F$691)^Config!Y$15","v":-8210.427772485049},{"$f":"Z44/(1+Calc!$F$691)^Config!Z$15","v":-7894.6420889279298},{"$f":"AA44/(1+Calc!$F$691)^Config!AA$15","v":-7591.0020085845481},{"$f":"AB44/(1+Calc!$F$691)^Config!AB$15","v":163457.73618976574},{"$f":"AC44/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD44/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE44/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF44/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG44/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH44/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI44/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ44/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK44/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL44/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM44/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN44/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO44/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP44/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ44/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR44/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT48:$BC48,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE48:$BN48,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H48+I47","v":-6730.7692307692305},{"$f":"I48+J47","v":-2703981.3667961839},-2718199.1711945403,-2731870.1369621907,-2745015.296354162,-2757654.8726925962,-2769808.3114795522,-2781494.3103131638,-2792730.8476531748,-2803535.2104801084,-2813924.0208906215,-2823913.2616699608,-2833518.3008808643,-2842753.9155067331,-2851634.3141854531,-2860173.1590688378,-2868383.5868413229,-2876278.2289302507,-2883869.2309388351,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,-2720411.4947490692,null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT50:$BC50,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT51:$BC51,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"INDEX($BE51:$BN51,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F47","v":-2720411.4947490692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT52:$BC52,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE52:$BN52,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I44:AR44),\"n/a\")","v":-0.12607035564257718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT54:$BC54,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financial sustainability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial sustainability","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT56:$BC56,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financial sustainability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial sustainability","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT58:$BC58,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total inflows"},{"$f":"INDEX($BE58:$BN58,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I58:AR58)","v":3391084.817791705},null,null,{"$f":"SUM(I59,I62)","v":7000},{"$f":"SUM(J59,J62)","v":2921516.395673248},25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,25698.24567324738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total inflows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT59:$BC59,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Sources of financing"},{"$f":"INDEX($BE59:$BN59,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I59:AR59)","v":2902818.1500000004},null,null,{"$f":"SUM(I60:I61)","v":7000},{"$f":"SUM(J60:J61)","v":2895818.1500000004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT60:$BC60,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Public"},{"$f":"INDEX($BE60:$BN60,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I60:AR60)","v":0},null,null,{"$f":"Calc!I$668","v":0},{"$f":"Calc!J$668","v":0},{"$f":"Calc!K$668","v":0},{"$f":"Calc!L$668","v":0},{"$f":"Calc!M$668","v":0},{"$f":"Calc!N$668","v":0},{"$f":"Calc!O$668","v":0},{"$f":"Calc!P$668","v":0},{"$f":"Calc!Q$668","v":0},{"$f":"Calc!R$668","v":0},{"$f":"Calc!S$668","v":0},{"$f":"Calc!T$668","v":0},{"$f":"Calc!U$668","v":0},{"$f":"Calc!V$668","v":0},{"$f":"Calc!W$668","v":0},{"$f":"Calc!X$668","v":0},{"$f":"Calc!Y$668","v":0},{"$f":"Calc!Z$668","v":0},{"$f":"Calc!AA$668","v":0},{"$f":"Calc!AB$668","v":0},{"$f":"Calc!AC$668","v":0},{"$f":"Calc!AD$668","v":0},{"$f":"Calc!AE$668","v":0},{"$f":"Calc!AF$668","v":0},{"$f":"Calc!AG$668","v":0},{"$f":"Calc!AH$668","v":0},{"$f":"Calc!AI$668","v":0},{"$f":"Calc!AJ$668","v":0},{"$f":"Calc!AK$668","v":0},{"$f":"Calc!AL$668","v":0},{"$f":"Calc!AM$668","v":0},{"$f":"Calc!AN$668","v":0},{"$f":"Calc!AO$668","v":0},{"$f":"Calc!AP$668","v":0},{"$f":"Calc!AQ$668","v":0},{"$f":"Calc!AR$668","v":0},null,"Public","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT61:$BC61,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Private"},{"$f":"INDEX($BE61:$BN61,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},2902818.1500000004,null,null,{"$f":"Calc!I$676","v":7000},{"$f":"Calc!J$676","v":2895818.1500000004},{"$f":"Calc!K$676","v":0},{"$f":"Calc!L$676","v":0},{"$f":"Calc!M$676","v":0},{"$f":"Calc!N$676","v":0},{"$f":"Calc!O$676","v":0},{"$f":"Calc!P$676","v":0},{"$f":"Calc!Q$676","v":0},{"$f":"Calc!R$676","v":0},{"$f":"Calc!S$676","v":0},{"$f":"Calc!T$676","v":0},{"$f":"Calc!U$676","v":0},{"$f":"Calc!V$676","v":0},{"$f":"Calc!W$676","v":0},{"$f":"Calc!X$676","v":0},{"$f":"Calc!Y$676","v":0},{"$f":"Calc!Z$676","v":0},{"$f":"Calc!AA$676","v":0},{"$f":"Calc!AB$676","v":0},{"$f":"Calc!AC$676","v":0},{"$f":"Calc!AD$676","v":0},{"$f":"Calc!AE$676","v":0},{"$f":"Calc!AF$676","v":0},{"$f":"Calc!AG$676","v":0},{"$f":"Calc!AH$676","v":0},{"$f":"Calc!AI$676","v":0},{"$f":"Calc!AJ$676","v":0},{"$f":"Calc!AK$676","v":0},{"$f":"Calc!AL$676","v":0},{"$f":"Calc!AM$676","v":0},{"$f":"Calc!AN$676","v":0},{"$f":"Calc!AO$676","v":0},{"$f":"Calc!AP$676","v":0},{"$f":"Calc!AQ$676","v":0},{"$f":"Calc!AR$676","v":0},null,"Private","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT62:$BC62,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues"},{"$f":"INDEX($BE62:$BN62,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},488266.66779170022,null,null,{"$f":"IF(General!$F$26=1,Calc!I$186,Calc!I$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!J$186,Calc!J$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!K$186,Calc!K$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!L$186,Calc!L$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!M$186,Calc!M$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!N$186,Calc!N$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!O$186,Calc!O$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!P$186,Calc!P$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!Q$186,Calc!Q$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!R$186,Calc!R$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!S$186,Calc!S$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!T$186,Calc!T$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!U$186,Calc!U$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!V$186,Calc!V$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!W$186,Calc!W$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!X$186,Calc!X$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!Y$186,Calc!Y$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!Z$186,Calc!Z$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!AA$186,Calc!AA$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!AB$186,Calc!AB$192)","v":25698.24567324738},{"$f":"IF(General!$F$26=1,Calc!AC$186,Calc!AC$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AD$186,Calc!AD$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AE$186,Calc!AE$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AF$186,Calc!AF$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AG$186,Calc!AG$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AH$186,Calc!AH$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AI$186,Calc!AI$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AJ$186,Calc!AJ$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AK$186,Calc!AK$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AL$186,Calc!AL$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AM$186,Calc!AM$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AN$186,Calc!AN$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AO$186,Calc!AO$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AP$186,Calc!AP$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AQ$186,Calc!AQ$192)","v":0},{"$f":"IF(General!$F$26=1,Calc!AR$186,Calc!AR$192)","v":0},null,"Total revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT64:$BC64,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total outflows"},{"$f":"INDEX($BE64:$BN64,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I64:AR64)","v":-4923124.9980000034},null,null,{"$f":"SUM(I65:I69)","v":-10000},{"$f":"SUM(J65:J69)","v":-4162680.8420000002},-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,-41691.342000000062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total outflows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT65:$BC65,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Initial investment"},{"$f":"INDEX($BE65:$BN65,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I65:AR65)","v":-4125454.5},null,null,{"$f":"-IF(General!$F$26=1,Calc!I$94,Calc!I$96)","v":-10000},{"$f":"-IF(General!$F$26=1,Calc!J$94,Calc!J$96)","v":-4115454.5},{"$f":"-IF(General!$F$26=1,Calc!K$94,Calc!K$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!L$94,Calc!L$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!M$94,Calc!M$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!N$94,Calc!N$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!O$94,Calc!O$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!P$94,Calc!P$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Q$94,Calc!Q$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!R$94,Calc!R$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!S$94,Calc!S$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!T$94,Calc!T$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!U$94,Calc!U$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!V$94,Calc!V$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!W$94,Calc!W$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!X$94,Calc!X$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Y$94,Calc!Y$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Z$94,Calc!Z$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AA$94,Calc!AA$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AB$94,Calc!AB$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AC$94,Calc!AC$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AD$94,Calc!AD$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AE$94,Calc!AE$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AF$94,Calc!AF$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AG$94,Calc!AG$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AH$94,Calc!AH$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AI$94,Calc!AI$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AJ$94,Calc!AJ$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AK$94,Calc!AK$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AL$94,Calc!AL$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AM$94,Calc!AM$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AN$94,Calc!AN$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AO$94,Calc!AO$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AP$94,Calc!AP$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AQ$94,Calc!AQ$96)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AR$94,Calc!AR$96)","v":0},null,"Initial investment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT66:$BC66,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Replacement costs"},{"$f":"INDEX($BE66:$BN66,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"-IF(General!$F$26=1,Calc!I$130,Calc!I$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!J$130,Calc!J$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!K$130,Calc!K$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!L$130,Calc!L$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!M$130,Calc!M$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!N$130,Calc!N$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!O$130,Calc!O$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!P$130,Calc!P$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Q$130,Calc!Q$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!R$130,Calc!R$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!S$130,Calc!S$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!T$130,Calc!T$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!U$130,Calc!U$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!V$130,Calc!V$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!W$130,Calc!W$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!X$130,Calc!X$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Y$130,Calc!Y$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!Z$130,Calc!Z$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AA$130,Calc!AA$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AB$130,Calc!AB$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AC$130,Calc!AC$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AD$130,Calc!AD$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AE$130,Calc!AE$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AF$130,Calc!AF$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AG$130,Calc!AG$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AH$130,Calc!AH$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AI$130,Calc!AI$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AJ$130,Calc!AJ$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AK$130,Calc!AK$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AL$130,Calc!AL$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AM$130,Calc!AM$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AN$130,Calc!AN$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AO$130,Calc!AO$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AP$130,Calc!AP$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AQ$130,Calc!AQ$132)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AR$130,Calc!AR$132)","v":0},null,"Replacement costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT67:$BC67,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Loan repayment"},{"$f":"INDEX($BE67:$BN67,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"-Calc!I$681","v":0},{"$f":"-Calc!J$681","v":0},{"$f":"-Calc!K$681","v":0},{"$f":"-Calc!L$681","v":0},{"$f":"-Calc!M$681","v":0},{"$f":"-Calc!N$681","v":0},{"$f":"-Calc!O$681","v":0},{"$f":"-Calc!P$681","v":0},{"$f":"-Calc!Q$681","v":0},{"$f":"-Calc!R$681","v":0},{"$f":"-Calc!S$681","v":0},{"$f":"-Calc!T$681","v":0},{"$f":"-Calc!U$681","v":0},{"$f":"-Calc!V$681","v":0},{"$f":"-Calc!W$681","v":0},{"$f":"-Calc!X$681","v":0},{"$f":"-Calc!Y$681","v":0},{"$f":"-Calc!Z$681","v":0},{"$f":"-Calc!AA$681","v":0},{"$f":"-Calc!AB$681","v":0},{"$f":"-Calc!AC$681","v":0},{"$f":"-Calc!AD$681","v":0},{"$f":"-Calc!AE$681","v":0},{"$f":"-Calc!AF$681","v":0},{"$f":"-Calc!AG$681","v":0},{"$f":"-Calc!AH$681","v":0},{"$f":"-Calc!AI$681","v":0},{"$f":"-Calc!AJ$681","v":0},{"$f":"-Calc!AK$681","v":0},{"$f":"-Calc!AL$681","v":0},{"$f":"-Calc!AM$681","v":0},{"$f":"-Calc!AN$681","v":0},{"$f":"-Calc!AO$681","v":0},{"$f":"-Calc!AP$681","v":0},{"$f":"-Calc!AQ$681","v":0},{"$f":"-Calc!AR$681","v":0},null,"Loan repayment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT68:$BC68,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total operating costs"},{"$f":"INDEX($BE68:$BN68,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},-797670.49800000119,null,null,{"$f":"-IF(General!$F$26=1,Calc!I$414-Calc!I$300,Calc!I$420-Calc!I$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!J$414-Calc!J$300,Calc!J$420-Calc!J$306)","v":-47226.342000000062},{"$f":"-IF(General!$F$26=1,Calc!K$414-Calc!K$300,Calc!K$420-Calc!K$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!L$414-Calc!L$300,Calc!L$420-Calc!L$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!M$414-Calc!M$300,Calc!M$420-Calc!M$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!N$414-Calc!N$300,Calc!N$420-Calc!N$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!O$414-Calc!O$300,Calc!O$420-Calc!O$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!P$414-Calc!P$300,Calc!P$420-Calc!P$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!Q$414-Calc!Q$300,Calc!Q$420-Calc!Q$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!R$414-Calc!R$300,Calc!R$420-Calc!R$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!S$414-Calc!S$300,Calc!S$420-Calc!S$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!T$414-Calc!T$300,Calc!T$420-Calc!T$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!U$414-Calc!U$300,Calc!U$420-Calc!U$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!V$414-Calc!V$300,Calc!V$420-Calc!V$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!W$414-Calc!W$300,Calc!W$420-Calc!W$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!X$414-Calc!X$300,Calc!X$420-Calc!X$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!Y$414-Calc!Y$300,Calc!Y$420-Calc!Y$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!Z$414-Calc!Z$300,Calc!Z$420-Calc!Z$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!AA$414-Calc!AA$300,Calc!AA$420-Calc!AA$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!AB$414-Calc!AB$300,Calc!AB$420-Calc!AB$306)","v":-41691.342000000062},{"$f":"-IF(General!$F$26=1,Calc!AC$414-Calc!AC$300,Calc!AC$420-Calc!AC$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AD$414-Calc!AD$300,Calc!AD$420-Calc!AD$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AE$414-Calc!AE$300,Calc!AE$420-Calc!AE$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AF$414-Calc!AF$300,Calc!AF$420-Calc!AF$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AG$414-Calc!AG$300,Calc!AG$420-Calc!AG$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AH$414-Calc!AH$300,Calc!AH$420-Calc!AH$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AI$414-Calc!AI$300,Calc!AI$420-Calc!AI$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AJ$414-Calc!AJ$300,Calc!AJ$420-Calc!AJ$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AK$414-Calc!AK$300,Calc!AK$420-Calc!AK$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AL$414-Calc!AL$300,Calc!AL$420-Calc!AL$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AM$414-Calc!AM$300,Calc!AM$420-Calc!AM$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AN$414-Calc!AN$300,Calc!AN$420-Calc!AN$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AO$414-Calc!AO$300,Calc!AO$420-Calc!AO$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AP$414-Calc!AP$300,Calc!AP$420-Calc!AP$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AQ$414-Calc!AQ$300,Calc!AQ$420-Calc!AQ$306)","v":0},{"$f":"-IF(General!$F$26=1,Calc!AR$414-Calc!AR$300,Calc!AR$420-Calc!AR$306)","v":0},null,"Total operating costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT69:$BC69,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Taxes"},{"$f":"INDEX($BE69:$BN69,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$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$424","v":0},null,"Taxes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT71:$BC71,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE71:$BN71,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I71:AR71)","v":-1532040.1802082984},null,null,{"$f":"I58+I64","v":-3000},{"$f":"J58+J64","v":-1241164.4463267522},-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT72:$BC72,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE72:$BN72,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H72+I71","v":-3000},{"$f":"I72+J71","v":-1244164.4463267522},-1260157.5426535048,-1276150.6389802573,-1292143.7353070099,-1308136.8316337625,-1324129.927960515,-1340123.0242872676,-1356116.1206140202,-1372109.2169407727,-1388102.3132675253,-1404095.4095942779,-1420088.5059210304,-1436081.602247783,-1452074.6985745355,-1468067.7949012881,-1484060.8912280407,-1500053.9875547932,-1516047.0838815458,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,-1532040.1802082984,null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Economic_analysis","index":10,"n_rows":39,"n_cols":66,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$136","v":"ECONOMIC ANALYSIS"},null,null,null,{"$f":"Config!$I$141","v":"Unit"},null,null,null,{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$8","v":"Name of the project beneficiary: "},null,null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$AT$4:$BC$4,0))","v":"Economic profitability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic profitability","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT8:$BC8,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Economic rate of return"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic rate of return","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT10:$BC10,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Adjusted project expenditures and revenues"},{"$f":"INDEX($BE10:$BN10,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I10:AR10)","v":-3114748.1118429122},null,null,{"$f":"SUM(I11:I15)","v":-8056.5261567724701},{"$f":"SUM(J11:J15)","v":-3328094.8638883093},-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,-8485.8803776571949,365663.24462234281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Adjusted project expenditures and revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT11:$BC11,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total revenues"},{"$f":"INDEX($BE11:$BN11,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I11:AR11)","v":432094.3962758407},null,null,{"$f":"Calc!I$186*Calc!$F$744","v":0},{"$f":"Calc!J$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!K$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!L$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!M$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!N$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!O$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!P$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!Q$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!R$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!S$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!T$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!U$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!V$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!W$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!X$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!Y$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!Z$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!AA$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!AB$186*Calc!$F$744","v":22741.810330307413},{"$f":"Calc!AC$186*Calc!$F$744","v":0},{"$f":"Calc!AD$186*Calc!$F$744","v":0},{"$f":"Calc!AE$186*Calc!$F$744","v":0},{"$f":"Calc!AF$186*Calc!$F$744","v":0},{"$f":"Calc!AG$186*Calc!$F$744","v":0},{"$f":"Calc!AH$186*Calc!$F$744","v":0},{"$f":"Calc!AI$186*Calc!$F$744","v":0},{"$f":"Calc!AJ$186*Calc!$F$744","v":0},{"$f":"Calc!AK$186*Calc!$F$744","v":0},{"$f":"Calc!AL$186*Calc!$F$744","v":0},{"$f":"Calc!AM$186*Calc!$F$744","v":0},{"$f":"Calc!AN$186*Calc!$F$744","v":0},{"$f":"Calc!AO$186*Calc!$F$744","v":0},{"$f":"Calc!AP$186*Calc!$F$744","v":0},{"$f":"Calc!AQ$186*Calc!$F$744","v":0},{"$f":"Calc!AR$186*Calc!$F$744","v":0},null,"Total revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT12:$BC12,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Residual value"},{"$f":"INDEX($BE12:$BN12,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},374149.125,null,null,{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!I$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!J$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!K$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!L$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!M$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!N$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!O$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!P$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!Q$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!R$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!S$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!T$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!U$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!V$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!W$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!X$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!Y$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!Z$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AA$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AB$15)","v":374149.125},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AC$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AD$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AE$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AF$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AG$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AH$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AI$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AJ$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AK$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AL$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AM$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AN$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AO$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AP$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AQ$15)","v":0},{"$f":"IF(Calc!$F$696=1,Calc!$F$722,Calc!$F$728)*(Config!$F$8=Config!AR$15)","v":0},null,"Residual value","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT13:$BC13,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total operating costs"},{"$f":"INDEX($BE13:$BN13,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I13:AR13)","v":-597308.42433628323},null,null,{"$f":"-(Calc!I$414-Calc!I$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!J$414-Calc!J$300)*Calc!$F$742*Calc!$F$743","v":-35209.991592920363},{"$f":"-(Calc!K$414-Calc!K$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!L$414-Calc!L$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!M$414-Calc!M$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!N$414-Calc!N$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!O$414-Calc!O$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!P$414-Calc!P$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!Q$414-Calc!Q$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!R$414-Calc!R$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!S$414-Calc!S$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!T$414-Calc!T$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!U$414-Calc!U$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!V$414-Calc!V$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!W$414-Calc!W$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!X$414-Calc!X$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!Y$414-Calc!Y$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!Z$414-Calc!Z$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!AA$414-Calc!AA$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!AB$414-Calc!AB$300)*Calc!$F$742*Calc!$F$743","v":-31227.690707964608},{"$f":"-(Calc!AC$414-Calc!AC$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AD$414-Calc!AD$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AE$414-Calc!AE$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AF$414-Calc!AF$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AG$414-Calc!AG$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AH$414-Calc!AH$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AI$414-Calc!AI$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AJ$414-Calc!AJ$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AK$414-Calc!AK$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AL$414-Calc!AL$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AM$414-Calc!AM$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AN$414-Calc!AN$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AO$414-Calc!AO$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AP$414-Calc!AP$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AQ$414-Calc!AQ$300)*Calc!$F$742*Calc!$F$743","v":0},{"$f":"-(Calc!AR$414-Calc!AR$300)*Calc!$F$742*Calc!$F$743","v":0},null,"Total operating costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Initial investment"},{"$f":"INDEX($BE14:$BN14,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},-3323683.2087824689,null,null,{"$f":"-Calc!I$94*Calc!$F$740*Calc!$F$741","v":-8056.5261567724701},{"$f":"-Calc!J$94*Calc!$F$740*Calc!$F$741","v":-3315626.6826256965},{"$f":"-Calc!K$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!L$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!M$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!N$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!O$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!P$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!Q$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!R$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!S$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!T$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!U$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!V$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!W$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!X$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!Y$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!Z$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AA$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AB$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AC$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AD$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AE$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AF$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AG$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AH$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AI$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AJ$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AK$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AL$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AM$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AN$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AO$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AP$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AQ$94*Calc!$F$740*Calc!$F$741","v":0},{"$f":"-Calc!AR$94*Calc!$F$740*Calc!$F$741","v":0},null,"Initial investment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Replacement costs"},{"$f":"INDEX($BE15:$BN15,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"-Calc!I$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!J$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!K$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!L$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!M$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!N$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!O$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!P$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!Q$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!R$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!S$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!T$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!U$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!V$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!W$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!X$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!Y$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!Z$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AA$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AB$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AC$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AD$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AE$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AF$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AG$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AH$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AI$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AJ$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AK$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AL$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AM$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AN$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AO$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AP$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AQ$130*Calc!$F$740*Calc!$F$740","v":0},{"$f":"-Calc!AR$130*Calc!$F$740*Calc!$F$740","v":0},null,"Replacement costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT17:$BC17,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Undiscounted socio-economic benefits"},{"$f":"INDEX($BE17:$BN17,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I17:AR17)","v":8335990.2138718702},null,null,{"$f":"SUM(I18:I26)","v":0},{"$f":"SUM(J18:J26)","v":76343.23},374235.79854843725,381214.46854843723,388193.13854843721,395171.8085484372,406666.08854843723,418160.36854843725,429654.64854843722,441148.92854843719,452643.20854843722,463726.97854843724,474810.74854843726,485894.51854843722,496978.28854843718,508062.0585484372,519145.82854843722,530229.59854843724,541313.36854843725,552397.13854843716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Undiscounted socio-economic benefits","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT18:$BC18,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Avoided emissions of CO2 "},{"$f":"INDEX($BE18:$BN18,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I18:AR18)","v":3068562.2499999995},null,null,{"$f":"(Calc!I$768+Calc!I$769)*Calc!I$759","v":0},{"$f":"(Calc!J$768+Calc!J$769)*Calc!J$759","v":74712.819999999992},{"$f":"(Calc!K$768+Calc!K$769)*Calc!K$759","v":81691.490000000005},{"$f":"(Calc!L$768+Calc!L$769)*Calc!L$759","v":88670.16},{"$f":"(Calc!M$768+Calc!M$769)*Calc!M$759","v":95648.83},{"$f":"(Calc!N$768+Calc!N$769)*Calc!N$759","v":102627.5},{"$f":"(Calc!O$768+Calc!O$769)*Calc!O$759","v":114121.78},{"$f":"(Calc!P$768+Calc!P$769)*Calc!P$759","v":125616.06},{"$f":"(Calc!Q$768+Calc!Q$769)*Calc!Q$759","v":137110.34},{"$f":"(Calc!R$768+Calc!R$769)*Calc!R$759","v":148604.62},{"$f":"(Calc!S$768+Calc!S$769)*Calc!S$759","v":160098.9},{"$f":"(Calc!T$768+Calc!T$769)*Calc!T$759","v":171182.66999999998},{"$f":"(Calc!U$768+Calc!U$769)*Calc!U$759","v":182266.44},{"$f":"(Calc!V$768+Calc!V$769)*Calc!V$759","v":193350.21},{"$f":"(Calc!W$768+Calc!W$769)*Calc!W$759","v":204433.97999999998},{"$f":"(Calc!X$768+Calc!X$769)*Calc!X$759","v":215517.75},{"$f":"(Calc!Y$768+Calc!Y$769)*Calc!Y$759","v":226601.52},{"$f":"(Calc!Z$768+Calc!Z$769)*Calc!Z$759","v":237685.29},{"$f":"(Calc!AA$768+Calc!AA$769)*Calc!AA$759","v":248769.06},{"$f":"(Calc!AB$768+Calc!AB$769)*Calc!AB$759","v":259852.83},{"$f":"(Calc!AC$768+Calc!AC$769)*Calc!AC$759","v":0},{"$f":"(Calc!AD$768+Calc!AD$769)*Calc!AD$759","v":0},{"$f":"(Calc!AE$768+Calc!AE$769)*Calc!AE$759","v":0},{"$f":"(Calc!AF$768+Calc!AF$769)*Calc!AF$759","v":0},{"$f":"(Calc!AG$768+Calc!AG$769)*Calc!AG$759","v":0},{"$f":"(Calc!AH$768+Calc!AH$769)*Calc!AH$759","v":0},{"$f":"(Calc!AI$768+Calc!AI$769)*Calc!AI$759","v":0},{"$f":"(Calc!AJ$768+Calc!AJ$769)*Calc!AJ$759","v":0},{"$f":"(Calc!AK$768+Calc!AK$769)*Calc!AK$759","v":0},{"$f":"(Calc!AL$768+Calc!AL$769)*Calc!AL$759","v":0},{"$f":"(Calc!AM$768+Calc!AM$769)*Calc!AM$759","v":0},{"$f":"(Calc!AN$768+Calc!AN$769)*Calc!AN$759","v":0},{"$f":"(Calc!AO$768+Calc!AO$769)*Calc!AO$759","v":0},{"$f":"(Calc!AP$768+Calc!AP$769)*Calc!AP$759","v":0},{"$f":"(Calc!AQ$768+Calc!AQ$769)*Calc!AQ$759","v":0},{"$f":"(Calc!AR$768+Calc!AR$769)*Calc!AR$759","v":0},null,"Avoided emissions of CO2 ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT19:$BC19,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"PM2.5"},{"$f":"INDEX($BE19:$BN19,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"(Calc!I$770+Calc!I$771)*Calc!I$760","v":0},{"$f":"(Calc!J$770+Calc!J$771)*Calc!J$760","v":0},{"$f":"(Calc!K$770+Calc!K$771)*Calc!K$760","v":0},{"$f":"(Calc!L$770+Calc!L$771)*Calc!L$760","v":0},{"$f":"(Calc!M$770+Calc!M$771)*Calc!M$760","v":0},{"$f":"(Calc!N$770+Calc!N$771)*Calc!N$760","v":0},{"$f":"(Calc!O$770+Calc!O$771)*Calc!O$760","v":0},{"$f":"(Calc!P$770+Calc!P$771)*Calc!P$760","v":0},{"$f":"(Calc!Q$770+Calc!Q$771)*Calc!Q$760","v":0},{"$f":"(Calc!R$770+Calc!R$771)*Calc!R$760","v":0},{"$f":"(Calc!S$770+Calc!S$771)*Calc!S$760","v":0},{"$f":"(Calc!T$770+Calc!T$771)*Calc!T$760","v":0},{"$f":"(Calc!U$770+Calc!U$771)*Calc!U$760","v":0},{"$f":"(Calc!V$770+Calc!V$771)*Calc!V$760","v":0},{"$f":"(Calc!W$770+Calc!W$771)*Calc!W$760","v":0},{"$f":"(Calc!X$770+Calc!X$771)*Calc!X$760","v":0},{"$f":"(Calc!Y$770+Calc!Y$771)*Calc!Y$760","v":0},{"$f":"(Calc!Z$770+Calc!Z$771)*Calc!Z$760","v":0},{"$f":"(Calc!AA$770+Calc!AA$771)*Calc!AA$760","v":0},{"$f":"(Calc!AB$770+Calc!AB$771)*Calc!AB$760","v":0},{"$f":"(Calc!AC$770+Calc!AC$771)*Calc!AC$760","v":0},{"$f":"(Calc!AD$770+Calc!AD$771)*Calc!AD$760","v":0},{"$f":"(Calc!AE$770+Calc!AE$771)*Calc!AE$760","v":0},{"$f":"(Calc!AF$770+Calc!AF$771)*Calc!AF$760","v":0},{"$f":"(Calc!AG$770+Calc!AG$771)*Calc!AG$760","v":0},{"$f":"(Calc!AH$770+Calc!AH$771)*Calc!AH$760","v":0},{"$f":"(Calc!AI$770+Calc!AI$771)*Calc!AI$760","v":0},{"$f":"(Calc!AJ$770+Calc!AJ$771)*Calc!AJ$760","v":0},{"$f":"(Calc!AK$770+Calc!AK$771)*Calc!AK$760","v":0},{"$f":"(Calc!AL$770+Calc!AL$771)*Calc!AL$760","v":0},{"$f":"(Calc!AM$770+Calc!AM$771)*Calc!AM$760","v":0},{"$f":"(Calc!AN$770+Calc!AN$771)*Calc!AN$760","v":0},{"$f":"(Calc!AO$770+Calc!AO$771)*Calc!AO$760","v":0},{"$f":"(Calc!AP$770+Calc!AP$771)*Calc!AP$760","v":0},{"$f":"(Calc!AQ$770+Calc!AQ$771)*Calc!AQ$760","v":0},{"$f":"(Calc!AR$770+Calc!AR$771)*Calc!AR$760","v":0},null,"PM2.5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT20:$BC20,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"PM10"},{"$f":"INDEX($BE20:$BN20,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I20:AR20)","v":0},null,null,{"$f":"(Calc!I$772+Calc!I$773)*Calc!I$761","v":0},{"$f":"(Calc!J$772+Calc!J$773)*Calc!J$761","v":0},{"$f":"(Calc!K$772+Calc!K$773)*Calc!K$761","v":0},{"$f":"(Calc!L$772+Calc!L$773)*Calc!L$761","v":0},{"$f":"(Calc!M$772+Calc!M$773)*Calc!M$761","v":0},{"$f":"(Calc!N$772+Calc!N$773)*Calc!N$761","v":0},{"$f":"(Calc!O$772+Calc!O$773)*Calc!O$761","v":0},{"$f":"(Calc!P$772+Calc!P$773)*Calc!P$761","v":0},{"$f":"(Calc!Q$772+Calc!Q$773)*Calc!Q$761","v":0},{"$f":"(Calc!R$772+Calc!R$773)*Calc!R$761","v":0},{"$f":"(Calc!S$772+Calc!S$773)*Calc!S$761","v":0},{"$f":"(Calc!T$772+Calc!T$773)*Calc!T$761","v":0},{"$f":"(Calc!U$772+Calc!U$773)*Calc!U$761","v":0},{"$f":"(Calc!V$772+Calc!V$773)*Calc!V$761","v":0},{"$f":"(Calc!W$772+Calc!W$773)*Calc!W$761","v":0},{"$f":"(Calc!X$772+Calc!X$773)*Calc!X$761","v":0},{"$f":"(Calc!Y$772+Calc!Y$773)*Calc!Y$761","v":0},{"$f":"(Calc!Z$772+Calc!Z$773)*Calc!Z$761","v":0},{"$f":"(Calc!AA$772+Calc!AA$773)*Calc!AA$761","v":0},{"$f":"(Calc!AB$772+Calc!AB$773)*Calc!AB$761","v":0},{"$f":"(Calc!AC$772+Calc!AC$773)*Calc!AC$761","v":0},{"$f":"(Calc!AD$772+Calc!AD$773)*Calc!AD$761","v":0},{"$f":"(Calc!AE$772+Calc!AE$773)*Calc!AE$761","v":0},{"$f":"(Calc!AF$772+Calc!AF$773)*Calc!AF$761","v":0},{"$f":"(Calc!AG$772+Calc!AG$773)*Calc!AG$761","v":0},{"$f":"(Calc!AH$772+Calc!AH$773)*Calc!AH$761","v":0},{"$f":"(Calc!AI$772+Calc!AI$773)*Calc!AI$761","v":0},{"$f":"(Calc!AJ$772+Calc!AJ$773)*Calc!AJ$761","v":0},{"$f":"(Calc!AK$772+Calc!AK$773)*Calc!AK$761","v":0},{"$f":"(Calc!AL$772+Calc!AL$773)*Calc!AL$761","v":0},{"$f":"(Calc!AM$772+Calc!AM$773)*Calc!AM$761","v":0},{"$f":"(Calc!AN$772+Calc!AN$773)*Calc!AN$761","v":0},{"$f":"(Calc!AO$772+Calc!AO$773)*Calc!AO$761","v":0},{"$f":"(Calc!AP$772+Calc!AP$773)*Calc!AP$761","v":0},{"$f":"(Calc!AQ$772+Calc!AQ$773)*Calc!AQ$761","v":0},{"$f":"(Calc!AR$772+Calc!AR$773)*Calc!AR$761","v":0},null,"PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT21:$BC21,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"NOx"},{"$f":"INDEX($BE21:$BN21,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"(Calc!I$774+Calc!I$775)*Calc!I$762","v":0},{"$f":"(Calc!J$774+Calc!J$775)*Calc!J$762","v":0},{"$f":"(Calc!K$774+Calc!K$775)*Calc!K$762","v":0},{"$f":"(Calc!L$774+Calc!L$775)*Calc!L$762","v":0},{"$f":"(Calc!M$774+Calc!M$775)*Calc!M$762","v":0},{"$f":"(Calc!N$774+Calc!N$775)*Calc!N$762","v":0},{"$f":"(Calc!O$774+Calc!O$775)*Calc!O$762","v":0},{"$f":"(Calc!P$774+Calc!P$775)*Calc!P$762","v":0},{"$f":"(Calc!Q$774+Calc!Q$775)*Calc!Q$762","v":0},{"$f":"(Calc!R$774+Calc!R$775)*Calc!R$762","v":0},{"$f":"(Calc!S$774+Calc!S$775)*Calc!S$762","v":0},{"$f":"(Calc!T$774+Calc!T$775)*Calc!T$762","v":0},{"$f":"(Calc!U$774+Calc!U$775)*Calc!U$762","v":0},{"$f":"(Calc!V$774+Calc!V$775)*Calc!V$762","v":0},{"$f":"(Calc!W$774+Calc!W$775)*Calc!W$762","v":0},{"$f":"(Calc!X$774+Calc!X$775)*Calc!X$762","v":0},{"$f":"(Calc!Y$774+Calc!Y$775)*Calc!Y$762","v":0},{"$f":"(Calc!Z$774+Calc!Z$775)*Calc!Z$762","v":0},{"$f":"(Calc!AA$774+Calc!AA$775)*Calc!AA$762","v":0},{"$f":"(Calc!AB$774+Calc!AB$775)*Calc!AB$762","v":0},{"$f":"(Calc!AC$774+Calc!AC$775)*Calc!AC$762","v":0},{"$f":"(Calc!AD$774+Calc!AD$775)*Calc!AD$762","v":0},{"$f":"(Calc!AE$774+Calc!AE$775)*Calc!AE$762","v":0},{"$f":"(Calc!AF$774+Calc!AF$775)*Calc!AF$762","v":0},{"$f":"(Calc!AG$774+Calc!AG$775)*Calc!AG$762","v":0},{"$f":"(Calc!AH$774+Calc!AH$775)*Calc!AH$762","v":0},{"$f":"(Calc!AI$774+Calc!AI$775)*Calc!AI$762","v":0},{"$f":"(Calc!AJ$774+Calc!AJ$775)*Calc!AJ$762","v":0},{"$f":"(Calc!AK$774+Calc!AK$775)*Calc!AK$762","v":0},{"$f":"(Calc!AL$774+Calc!AL$775)*Calc!AL$762","v":0},{"$f":"(Calc!AM$774+Calc!AM$775)*Calc!AM$762","v":0},{"$f":"(Calc!AN$774+Calc!AN$775)*Calc!AN$762","v":0},{"$f":"(Calc!AO$774+Calc!AO$775)*Calc!AO$762","v":0},{"$f":"(Calc!AP$774+Calc!AP$775)*Calc!AP$762","v":0},{"$f":"(Calc!AQ$774+Calc!AQ$775)*Calc!AQ$762","v":0},{"$f":"(Calc!AR$774+Calc!AR$775)*Calc!AR$762","v":0},null,"NOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT22:$BC22,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"SOx"},{"$f":"INDEX($BE22:$BN22,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"(Calc!I$776+Calc!I$777)*Calc!I$763","v":0},{"$f":"(Calc!J$776+Calc!J$777)*Calc!J$763","v":0},{"$f":"(Calc!K$776+Calc!K$777)*Calc!K$763","v":0},{"$f":"(Calc!L$776+Calc!L$777)*Calc!L$763","v":0},{"$f":"(Calc!M$776+Calc!M$777)*Calc!M$763","v":0},{"$f":"(Calc!N$776+Calc!N$777)*Calc!N$763","v":0},{"$f":"(Calc!O$776+Calc!O$777)*Calc!O$763","v":0},{"$f":"(Calc!P$776+Calc!P$777)*Calc!P$763","v":0},{"$f":"(Calc!Q$776+Calc!Q$777)*Calc!Q$763","v":0},{"$f":"(Calc!R$776+Calc!R$777)*Calc!R$763","v":0},{"$f":"(Calc!S$776+Calc!S$777)*Calc!S$763","v":0},{"$f":"(Calc!T$776+Calc!T$777)*Calc!T$763","v":0},{"$f":"(Calc!U$776+Calc!U$777)*Calc!U$763","v":0},{"$f":"(Calc!V$776+Calc!V$777)*Calc!V$763","v":0},{"$f":"(Calc!W$776+Calc!W$777)*Calc!W$763","v":0},{"$f":"(Calc!X$776+Calc!X$777)*Calc!X$763","v":0},{"$f":"(Calc!Y$776+Calc!Y$777)*Calc!Y$763","v":0},{"$f":"(Calc!Z$776+Calc!Z$777)*Calc!Z$763","v":0},{"$f":"(Calc!AA$776+Calc!AA$777)*Calc!AA$763","v":0},{"$f":"(Calc!AB$776+Calc!AB$777)*Calc!AB$763","v":0},{"$f":"(Calc!AC$776+Calc!AC$777)*Calc!AC$763","v":0},{"$f":"(Calc!AD$776+Calc!AD$777)*Calc!AD$763","v":0},{"$f":"(Calc!AE$776+Calc!AE$777)*Calc!AE$763","v":0},{"$f":"(Calc!AF$776+Calc!AF$777)*Calc!AF$763","v":0},{"$f":"(Calc!AG$776+Calc!AG$777)*Calc!AG$763","v":0},{"$f":"(Calc!AH$776+Calc!AH$777)*Calc!AH$763","v":0},{"$f":"(Calc!AI$776+Calc!AI$777)*Calc!AI$763","v":0},{"$f":"(Calc!AJ$776+Calc!AJ$777)*Calc!AJ$763","v":0},{"$f":"(Calc!AK$776+Calc!AK$777)*Calc!AK$763","v":0},{"$f":"(Calc!AL$776+Calc!AL$777)*Calc!AL$763","v":0},{"$f":"(Calc!AM$776+Calc!AM$777)*Calc!AM$763","v":0},{"$f":"(Calc!AN$776+Calc!AN$777)*Calc!AN$763","v":0},{"$f":"(Calc!AO$776+Calc!AO$777)*Calc!AO$763","v":0},{"$f":"(Calc!AP$776+Calc!AP$777)*Calc!AP$763","v":0},{"$f":"(Calc!AQ$776+Calc!AQ$777)*Calc!AQ$763","v":0},{"$f":"(Calc!AR$776+Calc!AR$777)*Calc!AR$763","v":0},null,"SOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Security-of-supply cost"},{"$f":"INDEX($BE23:$BN23,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},30977.789999999997,null,null,{"$f":"(Calc!I$781+Calc!I$782+Calc!I$783)*Calc!I$764","v":0},{"$f":"(Calc!J$781+Calc!J$782+Calc!J$783)*Calc!J$764","v":1630.4099999999999},{"$f":"(Calc!K$781+Calc!K$782+Calc!K$783)*Calc!K$764","v":1630.4099999999999},{"$f":"(Calc!L$781+Calc!L$782+Calc!L$783)*Calc!L$764","v":1630.4099999999999},{"$f":"(Calc!M$781+Calc!M$782+Calc!M$783)*Calc!M$764","v":1630.4099999999999},{"$f":"(Calc!N$781+Calc!N$782+Calc!N$783)*Calc!N$764","v":1630.4099999999999},{"$f":"(Calc!O$781+Calc!O$782+Calc!O$783)*Calc!O$764","v":1630.4099999999999},{"$f":"(Calc!P$781+Calc!P$782+Calc!P$783)*Calc!P$764","v":1630.4099999999999},{"$f":"(Calc!Q$781+Calc!Q$782+Calc!Q$783)*Calc!Q$764","v":1630.4099999999999},{"$f":"(Calc!R$781+Calc!R$782+Calc!R$783)*Calc!R$764","v":1630.4099999999999},{"$f":"(Calc!S$781+Calc!S$782+Calc!S$783)*Calc!S$764","v":1630.4099999999999},{"$f":"(Calc!T$781+Calc!T$782+Calc!T$783)*Calc!T$764","v":1630.4099999999999},{"$f":"(Calc!U$781+Calc!U$782+Calc!U$783)*Calc!U$764","v":1630.4099999999999},{"$f":"(Calc!V$781+Calc!V$782+Calc!V$783)*Calc!V$764","v":1630.4099999999999},{"$f":"(Calc!W$781+Calc!W$782+Calc!W$783)*Calc!W$764","v":1630.4099999999999},{"$f":"(Calc!X$781+Calc!X$782+Calc!X$783)*Calc!X$764","v":1630.4099999999999},{"$f":"(Calc!Y$781+Calc!Y$782+Calc!Y$783)*Calc!Y$764","v":1630.4099999999999},{"$f":"(Calc!Z$781+Calc!Z$782+Calc!Z$783)*Calc!Z$764","v":1630.4099999999999},{"$f":"(Calc!AA$781+Calc!AA$782+Calc!AA$783)*Calc!AA$764","v":1630.4099999999999},{"$f":"(Calc!AB$781+Calc!AB$782+Calc!AB$783)*Calc!AB$764","v":1630.4099999999999},{"$f":"(Calc!AC$781+Calc!AC$782+Calc!AC$783)*Calc!AC$764","v":0},{"$f":"(Calc!AD$781+Calc!AD$782+Calc!AD$783)*Calc!AD$764","v":0},{"$f":"(Calc!AE$781+Calc!AE$782+Calc!AE$783)*Calc!AE$764","v":0},{"$f":"(Calc!AF$781+Calc!AF$782+Calc!AF$783)*Calc!AF$764","v":0},{"$f":"(Calc!AG$781+Calc!AG$782+Calc!AG$783)*Calc!AG$764","v":0},{"$f":"(Calc!AH$781+Calc!AH$782+Calc!AH$783)*Calc!AH$764","v":0},{"$f":"(Calc!AI$781+Calc!AI$782+Calc!AI$783)*Calc!AI$764","v":0},{"$f":"(Calc!AJ$781+Calc!AJ$782+Calc!AJ$783)*Calc!AJ$764","v":0},{"$f":"(Calc!AK$781+Calc!AK$782+Calc!AK$783)*Calc!AK$764","v":0},{"$f":"(Calc!AL$781+Calc!AL$782+Calc!AL$783)*Calc!AL$764","v":0},{"$f":"(Calc!AM$781+Calc!AM$782+Calc!AM$783)*Calc!AM$764","v":0},{"$f":"(Calc!AN$781+Calc!AN$782+Calc!AN$783)*Calc!AN$764","v":0},{"$f":"(Calc!AO$781+Calc!AO$782+Calc!AO$783)*Calc!AO$764","v":0},{"$f":"(Calc!AP$781+Calc!AP$782+Calc!AP$783)*Calc!AP$764","v":0},{"$f":"(Calc!AQ$781+Calc!AQ$782+Calc!AQ$783)*Calc!AQ$764","v":0},{"$f":"(Calc!AR$781+Calc!AR$782+Calc!AR$783)*Calc!AR$764","v":0},null,"Security-of-supply cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT24:$BC24,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Extension of the economic life of the building (elements)"},{"$f":"INDEX($BE24:$BN24,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},4968497.0791744841,null,null,{"$f":"Config!I$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!J$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!K$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!L$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!M$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!N$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!O$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!P$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!Q$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!R$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!S$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!T$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!U$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!V$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!W$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!X$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!Y$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!Z$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!AA$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!AB$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":276027.61550969357},{"$f":"Config!AC$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AD$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AE$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AF$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AG$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AH$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AI$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AJ$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AK$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AL$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AM$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AN$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AO$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AP$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AQ$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},{"$f":"Config!AR$8*(-PMT(Calc!$F$691,General!$F$24,Calc!$F$89-Calc!$F$722))","v":0},null,"Extension of the economic life of the building (elements)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT25:$BC25,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Improved thermal comfort"},{"$f":"INDEX($BE25:$BN25,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},0,null,null,{"$f":"Calc!I$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!J$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!K$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!L$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!M$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!N$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!O$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!P$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!Q$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!R$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!S$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!T$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!U$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!V$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!W$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!X$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!Y$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!Z$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AA$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AB$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AC$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AD$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AE$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AF$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AG$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AH$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AI$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AJ$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AK$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AL$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AM$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AN$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AO$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AP$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AQ$789*Calc!$F$742*Calc!$F$743","v":0},{"$f":"Calc!AR$789*Calc!$F$742*Calc!$F$743","v":0},null,"Improved thermal comfort","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT26:$BC26,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Increase in property values"},{"$f":"INDEX($BE26:$BN26,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},267953.09469738574,null,null,{"$f":"Calc!$F$799*Config!I$8","v":0},{"$f":"Calc!$F$799*Config!J$8","v":0},{"$f":"Calc!$F$799*Config!K$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!L$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!M$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!N$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!O$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!P$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!Q$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!R$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!S$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!T$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!U$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!V$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!W$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!X$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!Y$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!Z$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!AA$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!AB$8","v":14886.28303874365},{"$f":"Calc!$F$799*Config!AC$8","v":0},{"$f":"Calc!$F$799*Config!AD$8","v":0},{"$f":"Calc!$F$799*Config!AE$8","v":0},{"$f":"Calc!$F$799*Config!AF$8","v":0},{"$f":"Calc!$F$799*Config!AG$8","v":0},{"$f":"Calc!$F$799*Config!AH$8","v":0},{"$f":"Calc!$F$799*Config!AI$8","v":0},{"$f":"Calc!$F$799*Config!AJ$8","v":0},{"$f":"Calc!$F$799*Config!AK$8","v":0},{"$f":"Calc!$F$799*Config!AL$8","v":0},{"$f":"Calc!$F$799*Config!AM$8","v":0},{"$f":"Calc!$F$799*Config!AN$8","v":0},{"$f":"Calc!$F$799*Config!AO$8","v":0},{"$f":"Calc!$F$799*Config!AP$8","v":0},{"$f":"Calc!$F$799*Config!AQ$8","v":0},{"$f":"Calc!$F$799*Config!AR$8","v":0},null,"Increase in property values","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT28:$BC28,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total undiscounted socio-economic benefits"},{"$f":"INDEX($BE28:$BN28,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I28:AR28)","v":9142233.7351477109},null,null,{"$f":"SUM(I11:I12,I17)+IF(I13>0,I13,0)","v":0},{"$f":"SUM(J11:J12,J17)+IF(J13>0,J13,0)","v":99085.040330307413},396977.60887874465,403956.27887874463,410934.94887874462,417913.6188787446,429407.89887874463,440902.17887874466,452396.45887874463,463890.7388787446,475385.01887874462,486468.78887874464,497552.55887874466,508636.32887874462,519720.09887874458,530803.86887874466,541887.63887874468,552971.4088787447,564055.17887874471,949288.07387874462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total undiscounted socio-economic benefits","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT29:$BC29,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Total undiscounted socio-economic costs"},{"$f":"INDEX($BE29:$BN29,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I29:AR29)","v":-3920991.6331187561},null,null,{"$f":"SUM(I14:I15)+IF(I13>0,0,I13)","v":-8056.5261567724701},{"$f":"SUM(J14:J15)+IF(J13>0,0,J13)","v":-3350836.6742186169},-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,-31227.690707964608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Total undiscounted socio-economic costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT30:$BC30,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE30:$BN30,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I30:AR30)","v":5221242.1020289585},null,null,{"$f":"SUM(I28:I29)","v":-8056.5261567724701},{"$f":"SUM(J28:J29)","v":-3251751.6338883094},365749.91817078006,372728.58817078004,379707.25817078003,386685.92817078001,398180.20817078004,409674.48817078007,421168.76817078004,432663.04817078001,444157.32817078003,455241.09817078005,466324.86817078007,477408.63817078003,488492.40817077999,499576.17817078007,510659.94817078009,521743.71817078011,532827.48817078013,918060.38317078003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT31:$BC31,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE31:$BN31,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H31+I30","v":-8056.5261567724701},{"$f":"I31+J30","v":-3259808.1600450817},-2894058.2418743018,-2521329.6537035219,-2141622.3955327421,-1754936.4673619622,-1356756.2591911822,-947081.7710204022,-525913.00284962216,-93249.954678842158,350907.37349193788,806148.47166271787,1272473.339833498,1749881.9780042781,2238374.3861750583,2737950.5643458385,3248610.5125166187,3770354.2306873989,4303181.7188581787,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,5221242.1020289585,null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT33:$BC33,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE33:$BN33,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I33:AR33)","v":2862037.1016354072},null,null,{"$f":"I30/(1+Calc!$F$736)^Config!I$15","v":-7821.8700551189031},{"$f":"J30/(1+Calc!$F$736)^Config!J$15","v":-3065087.7876221221},{"$f":"K30/(1+Calc!$F$736)^Config!K$15","v":334712.98702309001},{"$f":"L30/(1+Calc!$F$736)^Config!L$15","v":331164.52297763893},{"$f":"M30/(1+Calc!$F$736)^Config!M$15","v":327538.81639254052},{"$f":"N30/(1+Calc!$F$736)^Config!N$15","v":323843.37712413468},{"$f":"O30/(1+Calc!$F$736)^Config!O$15","v":323756.94724859076},{"$f":"P30/(1+Calc!$F$736)^Config!P$15","v":323400.82402484905},{"$f":"Q30/(1+Calc!$F$736)^Config!Q$15","v":322790.79106663977},{"$f":"R30/(1+Calc!$F$736)^Config!R$15","v":321941.9413445461},{"$f":"S30/(1+Calc!$F$736)^Config!S$15","v":320868.70402783033},{"$f":"T30/(1+Calc!$F$736)^Config!T$15","v":319296.94689393928},{"$f":"U30/(1+Calc!$F$736)^Config!U$15","v":317544.54385303473},{"$f":"V30/(1+Calc!$F$736)^Config!V$15","v":315623.35134632123},{"$f":"W30/(1+Calc!$F$736)^Config!W$15","v":313544.68839700916},{"$f":"X30/(1+Calc!$F$736)^Config!X$15","v":311319.35785796755},{"$f":"Y30/(1+Calc!$F$736)^Config!Y$15","v":308957.66687756043},{"$f":"Z30/(1+Calc!$F$736)^Config!Z$15","v":306469.44661118579},{"$f":"AA30/(1+Calc!$F$736)^Config!AA$15","v":303864.07120509219},{"$f":"AB30/(1+Calc!$F$736)^Config!AB$15","v":508307.77504067728},{"$f":"AC30/(1+Calc!$F$736)^Config!AC$15","v":0},{"$f":"AD30/(1+Calc!$F$736)^Config!AD$15","v":0},{"$f":"AE30/(1+Calc!$F$736)^Config!AE$15","v":0},{"$f":"AF30/(1+Calc!$F$736)^Config!AF$15","v":0},{"$f":"AG30/(1+Calc!$F$736)^Config!AG$15","v":0},{"$f":"AH30/(1+Calc!$F$736)^Config!AH$15","v":0},{"$f":"AI30/(1+Calc!$F$736)^Config!AI$15","v":0},{"$f":"AJ30/(1+Calc!$F$736)^Config!AJ$15","v":0},{"$f":"AK30/(1+Calc!$F$736)^Config!AK$15","v":0},{"$f":"AL30/(1+Calc!$F$736)^Config!AL$15","v":0},{"$f":"AM30/(1+Calc!$F$736)^Config!AM$15","v":0},{"$f":"AN30/(1+Calc!$F$736)^Config!AN$15","v":0},{"$f":"AO30/(1+Calc!$F$736)^Config!AO$15","v":0},{"$f":"AP30/(1+Calc!$F$736)^Config!AP$15","v":0},{"$f":"AQ30/(1+Calc!$F$736)^Config!AQ$15","v":0},{"$f":"AR30/(1+Calc!$F$736)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT34:$BC34,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE34:$BN34,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H34+I33","v":-7821.8700551189031},{"$f":"I34+J33","v":-3072909.6576772411},-2738196.6706541511,-2407032.1476765121,-2079493.3312839717,-1755649.954159837,-1431893.0069112461,-1108492.182886397,-785701.39181975718,-463759.45047521108,-142890.74644738075,176406.20044655853,493950.74429959327,809574.09564591455,1123118.7840429237,1434438.1419008912,1743395.8087784518,2049865.2553896375,2353729.3265947299,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,2862037.1016354072,null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT36:$BC36,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT37:$BC37,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"INDEX($BE37:$BN37,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F33","v":2862037.1016354072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT38:$BC38,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE38:$BN38,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I30:AR30),\"n/a\")","v":0.11202441563083543},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT39:$BC39,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"B/C ratio"},{"$f":"INDEX($BE39:$BN39,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"lata"},{"$f":"NPV(Calc!$F$691,I28:AR28)/(-NPV(Calc!$F$691,I29:AR29))","v":1.6613103056374776},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"years","lata","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Sensitivity_analysis","index":11,"n_rows":334,"n_cols":66,"rows_kept":334,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$137","v":"SENSITIVITY ANALYSIS"},null,null,null,{"$f":"Config!$I$141","v":"Unit"},null,null,null,{"$f":"Config!I$1","v":2026},{"$f":"Config!J$1","v":2027},{"$f":"Config!K$1","v":2028},{"$f":"Config!L$1","v":2029},{"$f":"Config!M$1","v":2030},{"$f":"Config!N$1","v":2031},{"$f":"Config!O$1","v":2032},{"$f":"Config!P$1","v":2033},{"$f":"Config!Q$1","v":2034},{"$f":"Config!R$1","v":2035},{"$f":"Config!S$1","v":2036},{"$f":"Config!T$1","v":2037},{"$f":"Config!U$1","v":2038},{"$f":"Config!V$1","v":2039},{"$f":"Config!W$1","v":2040},{"$f":"Config!X$1","v":2041},{"$f":"Config!Y$1","v":2042},{"$f":"Config!Z$1","v":2043},{"$f":"Config!AA$1","v":2044},{"$f":"Config!AB$1","v":2045},{"$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$8","v":"Name of the project beneficiary: "},null,null,null,null,null,null,null,{"$f":"Config!I$2","v":"Construction"},{"$f":"Config!J$2","v":"Construction"},{"$f":"Config!K$2","v":"Operation"},{"$f":"Config!L$2","v":"Operation"},{"$f":"Config!M$2","v":"Operation"},{"$f":"Config!N$2","v":"Operation"},{"$f":"Config!O$2","v":"Operation"},{"$f":"Config!P$2","v":"Operation"},{"$f":"Config!Q$2","v":"Operation"},{"$f":"Config!R$2","v":"Operation"},{"$f":"Config!S$2","v":"Operation"},{"$f":"Config!T$2","v":"Operation"},{"$f":"Config!U$2","v":"Operation"},{"$f":"Config!V$2","v":"Operation"},{"$f":"Config!W$2","v":"Operation"},{"$f":"Config!X$2","v":"Operation"},{"$f":"Config!Y$2","v":"Operation"},{"$f":"Config!Z$2","v":"Operation"},{"$f":"Config!AA$2","v":"Operation"},{"$f":"Config!AB$2","v":"Operation"},{"$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$10","v":"Name of the investment project: "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$AT$4:$BC$4,0))","v":"Financial profitability - Return on investment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial profitability - Return on investment","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT8:$BC8,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures sensitivity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT10:$BC10,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures sensitivity - decrease"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - decrease","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT12:$BC12,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures change"},{"$f":"INDEX($BE12:$BN12,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$80","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT13:$BC13,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE13:$BN13,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I13:AR13)","v":-4060709.2052082988},null,null,{"$f":"Financial_analysis!I$19","v":-10000},{"$f":"Financial_analysis!J$19","v":-4136982.5963267526},{"$f":"Financial_analysis!K$19","v":-15993.096326752682},{"$f":"Financial_analysis!L$19","v":-15993.096326752682},{"$f":"Financial_analysis!M$19","v":-15993.096326752682},{"$f":"Financial_analysis!N$19","v":-15993.096326752682},{"$f":"Financial_analysis!O$19","v":-15993.096326752682},{"$f":"Financial_analysis!P$19","v":-15993.096326752682},{"$f":"Financial_analysis!Q$19","v":-15993.096326752682},{"$f":"Financial_analysis!R$19","v":-15993.096326752682},{"$f":"Financial_analysis!S$19","v":-15993.096326752682},{"$f":"Financial_analysis!T$19","v":-15993.096326752682},{"$f":"Financial_analysis!U$19","v":-15993.096326752682},{"$f":"Financial_analysis!V$19","v":-15993.096326752682},{"$f":"Financial_analysis!W$19","v":-15993.096326752682},{"$f":"Financial_analysis!X$19","v":-15993.096326752682},{"$f":"Financial_analysis!Y$19","v":-15993.096326752682},{"$f":"Financial_analysis!Z$19","v":-15993.096326752682},{"$f":"Financial_analysis!AA$19","v":-15993.096326752682},{"$f":"Financial_analysis!AB$19","v":358156.02867324732},{"$f":"Financial_analysis!AC$19","v":0},{"$f":"Financial_analysis!AD$19","v":0},{"$f":"Financial_analysis!AE$19","v":0},{"$f":"Financial_analysis!AF$19","v":0},{"$f":"Financial_analysis!AG$19","v":0},{"$f":"Financial_analysis!AH$19","v":0},{"$f":"Financial_analysis!AI$19","v":0},{"$f":"Financial_analysis!AJ$19","v":0},{"$f":"Financial_analysis!AK$19","v":0},{"$f":"Financial_analysis!AL$19","v":0},{"$f":"Financial_analysis!AM$19","v":0},{"$f":"Financial_analysis!AN$19","v":0},{"$f":"Financial_analysis!AO$19","v":0},{"$f":"Financial_analysis!AP$19","v":0},{"$f":"Financial_analysis!AQ$19","v":0},{"$f":"Financial_analysis!AR$19","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE14:$BN14,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I14:AR14)","v":41254.544999999998},null,null,{"$f":"$F12*Financial_analysis!I$16","v":100},{"$f":"$F12*Financial_analysis!J$16","v":41154.544999999998},{"$f":"$F12*Financial_analysis!K$16","v":0},{"$f":"$F12*Financial_analysis!L$16","v":0},{"$f":"$F12*Financial_analysis!M$16","v":0},{"$f":"$F12*Financial_analysis!N$16","v":0},{"$f":"$F12*Financial_analysis!O$16","v":0},{"$f":"$F12*Financial_analysis!P$16","v":0},{"$f":"$F12*Financial_analysis!Q$16","v":0},{"$f":"$F12*Financial_analysis!R$16","v":0},{"$f":"$F12*Financial_analysis!S$16","v":0},{"$f":"$F12*Financial_analysis!T$16","v":0},{"$f":"$F12*Financial_analysis!U$16","v":0},{"$f":"$F12*Financial_analysis!V$16","v":0},{"$f":"$F12*Financial_analysis!W$16","v":0},{"$f":"$F12*Financial_analysis!X$16","v":0},{"$f":"$F12*Financial_analysis!Y$16","v":0},{"$f":"$F12*Financial_analysis!Z$16","v":0},{"$f":"$F12*Financial_analysis!AA$16","v":0},{"$f":"$F12*Financial_analysis!AB$16","v":0},{"$f":"$F12*Financial_analysis!AC$16","v":0},{"$f":"$F12*Financial_analysis!AD$16","v":0},{"$f":"$F12*Financial_analysis!AE$16","v":0},{"$f":"$F12*Financial_analysis!AF$16","v":0},{"$f":"$F12*Financial_analysis!AG$16","v":0},{"$f":"$F12*Financial_analysis!AH$16","v":0},{"$f":"$F12*Financial_analysis!AI$16","v":0},{"$f":"$F12*Financial_analysis!AJ$16","v":0},{"$f":"$F12*Financial_analysis!AK$16","v":0},{"$f":"$F12*Financial_analysis!AL$16","v":0},{"$f":"$F12*Financial_analysis!AM$16","v":0},{"$f":"$F12*Financial_analysis!AN$16","v":0},{"$f":"$F12*Financial_analysis!AO$16","v":0},{"$f":"$F12*Financial_analysis!AP$16","v":0},{"$f":"$F12*Financial_analysis!AQ$16","v":0},{"$f":"$F12*Financial_analysis!AR$16","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE15:$BN15,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I15:AR15)","v":-4019454.6602082988},null,null,{"$f":"SUM(I13:I14)","v":-9900},{"$f":"SUM(J13:J14)","v":-4095828.0513267526},-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,358156.02867324732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT16:$BC16,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE16:$BN16,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H16+I15","v":-9900},{"$f":"I16+J15","v":-4105728.0513267526},-4121721.1476535052,-4137714.2439802578,-4153707.3403070103,-4169700.4366337629,-4185693.5329605155,-4201686.629287268,-4217679.7256140206,-4233672.8219407732,-4249665.9182675257,-4265659.0145942783,-4281652.1109210309,-4297645.2072477834,-4313638.303574536,-4329631.3999012886,-4345624.4962280411,-4361617.5925547937,-4377610.6888815463,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,-4019454.6602082988,null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT18:$BC18,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE18:$BN18,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I18:AR18)","v":-3812772.631028655},null,null,{"$f":"I15/(1+Calc!$F$691)^Config!I$15","v":-9519.2307692307695},{"$f":"J15/(1+Calc!$F$691)^Config!J$15","v":-3786823.2723065387},{"$f":"K15/(1+Calc!$F$691)^Config!K$15","v":-14217.804398356318},{"$f":"L15/(1+Calc!$F$691)^Config!L$15","v":-13670.965767650305},{"$f":"M15/(1+Calc!$F$691)^Config!M$15","v":-13145.159391971445},{"$f":"N15/(1+Calc!$F$691)^Config!N$15","v":-12639.576338434081},{"$f":"O15/(1+Calc!$F$691)^Config!O$15","v":-12153.438786955849},{"$f":"P15/(1+Calc!$F$691)^Config!P$15","v":-11685.998833611391},{"$f":"Q15/(1+Calc!$F$691)^Config!Q$15","v":-11236.537340010951},{"$f":"R15/(1+Calc!$F$691)^Config!R$15","v":-10804.362826933608},{"$f":"S15/(1+Calc!$F$691)^Config!S$15","v":-10388.810410513086},{"$f":"T15/(1+Calc!$F$691)^Config!T$15","v":-9989.2407793395032},{"$f":"U15/(1+Calc!$F$691)^Config!U$15","v":-9605.0392109033673},{"$f":"V15/(1+Calc!$F$691)^Config!V$15","v":-9235.6146258686222},{"$f":"W15/(1+Calc!$F$691)^Config!W$15","v":-8880.3986787198301},{"$f":"X15/(1+Calc!$F$691)^Config!X$15","v":-8538.8448833844504},{"$f":"Y15/(1+Calc!$F$691)^Config!Y$15","v":-8210.427772485049},{"$f":"Z15/(1+Calc!$F$691)^Config!Z$15","v":-7894.6420889279298},{"$f":"AA15/(1+Calc!$F$691)^Config!AA$15","v":-7591.0020085845481},{"$f":"AB15/(1+Calc!$F$691)^Config!AB$15","v":163457.73618976574},{"$f":"AC15/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD15/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE15/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF15/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG15/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH15/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI15/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ15/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK15/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL15/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM15/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN15/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO15/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP15/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ15/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR15/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT19:$BC19,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE19:$BN19,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H19+I18","v":-9519.2307692307695},{"$f":"I19+J18","v":-3796342.5030757696},-3810560.3074741261,-3824231.2732417765,-3837376.4326337478,-3850016.0089721819,-3862169.447759138,-3873855.4465927496,-3885091.9839327605,-3895896.3467596942,-3906285.1571702072,-3916274.3979495466,-3925879.43716045,-3935115.0517863189,-3943995.4504650389,-3952534.2953484235,-3960744.7231209087,-3968639.3652098365,-3976230.3672184208,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,-3812772.631028655,null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT21:$BC21,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT22:$BC22,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"INDEX($BE22:$BN22,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F18","v":-3812772.631028655},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE23:$BN23,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I15:AR15),\"n/a\")","v":-0.14068802342142583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT24:$BC24,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C) change"},{"$f":"INDEX($BE24:$BN24,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F22>0,Financial_analysis!$F$26>0),F22/Financial_analysis!$F$26-1,IF(AND(F22<0,Financial_analysis!$F$26<0),-(F22/Financial_analysis!$F$26-1),\"n/a\")),\"n/a\")","v":9.905648318964011E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT25:$BC25,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C) change"},{"$f":"INDEX($BE25:$BN25,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F23-Financial_analysis!$F$27,\"n/a\")","v":4.311594490088444E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT27:$BC27,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures sensitivity - increase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT29:$BC29,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures change"},{"$f":"INDEX($BE29:$BN29,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$80","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT30:$BC30,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE30:$BN30,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I30:AR30)","v":-4060709.2052082988},null,null,{"$f":"Financial_analysis!I$19","v":-10000},{"$f":"Financial_analysis!J$19","v":-4136982.5963267526},{"$f":"Financial_analysis!K$19","v":-15993.096326752682},{"$f":"Financial_analysis!L$19","v":-15993.096326752682},{"$f":"Financial_analysis!M$19","v":-15993.096326752682},{"$f":"Financial_analysis!N$19","v":-15993.096326752682},{"$f":"Financial_analysis!O$19","v":-15993.096326752682},{"$f":"Financial_analysis!P$19","v":-15993.096326752682},{"$f":"Financial_analysis!Q$19","v":-15993.096326752682},{"$f":"Financial_analysis!R$19","v":-15993.096326752682},{"$f":"Financial_analysis!S$19","v":-15993.096326752682},{"$f":"Financial_analysis!T$19","v":-15993.096326752682},{"$f":"Financial_analysis!U$19","v":-15993.096326752682},{"$f":"Financial_analysis!V$19","v":-15993.096326752682},{"$f":"Financial_analysis!W$19","v":-15993.096326752682},{"$f":"Financial_analysis!X$19","v":-15993.096326752682},{"$f":"Financial_analysis!Y$19","v":-15993.096326752682},{"$f":"Financial_analysis!Z$19","v":-15993.096326752682},{"$f":"Financial_analysis!AA$19","v":-15993.096326752682},{"$f":"Financial_analysis!AB$19","v":358156.02867324732},{"$f":"Financial_analysis!AC$19","v":0},{"$f":"Financial_analysis!AD$19","v":0},{"$f":"Financial_analysis!AE$19","v":0},{"$f":"Financial_analysis!AF$19","v":0},{"$f":"Financial_analysis!AG$19","v":0},{"$f":"Financial_analysis!AH$19","v":0},{"$f":"Financial_analysis!AI$19","v":0},{"$f":"Financial_analysis!AJ$19","v":0},{"$f":"Financial_analysis!AK$19","v":0},{"$f":"Financial_analysis!AL$19","v":0},{"$f":"Financial_analysis!AM$19","v":0},{"$f":"Financial_analysis!AN$19","v":0},{"$f":"Financial_analysis!AO$19","v":0},{"$f":"Financial_analysis!AP$19","v":0},{"$f":"Financial_analysis!AQ$19","v":0},{"$f":"Financial_analysis!AR$19","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT31:$BC31,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE31:$BN31,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I31:AR31)","v":-41254.544999999998},null,null,{"$f":"$F29*Financial_analysis!I$16","v":-100},{"$f":"$F29*Financial_analysis!J$16","v":-41154.544999999998},{"$f":"$F29*Financial_analysis!K$16","v":0},{"$f":"$F29*Financial_analysis!L$16","v":0},{"$f":"$F29*Financial_analysis!M$16","v":0},{"$f":"$F29*Financial_analysis!N$16","v":0},{"$f":"$F29*Financial_analysis!O$16","v":0},{"$f":"$F29*Financial_analysis!P$16","v":0},{"$f":"$F29*Financial_analysis!Q$16","v":0},{"$f":"$F29*Financial_analysis!R$16","v":0},{"$f":"$F29*Financial_analysis!S$16","v":0},{"$f":"$F29*Financial_analysis!T$16","v":0},{"$f":"$F29*Financial_analysis!U$16","v":0},{"$f":"$F29*Financial_analysis!V$16","v":0},{"$f":"$F29*Financial_analysis!W$16","v":0},{"$f":"$F29*Financial_analysis!X$16","v":0},{"$f":"$F29*Financial_analysis!Y$16","v":0},{"$f":"$F29*Financial_analysis!Z$16","v":0},{"$f":"$F29*Financial_analysis!AA$16","v":0},{"$f":"$F29*Financial_analysis!AB$16","v":0},{"$f":"$F29*Financial_analysis!AC$16","v":0},{"$f":"$F29*Financial_analysis!AD$16","v":0},{"$f":"$F29*Financial_analysis!AE$16","v":0},{"$f":"$F29*Financial_analysis!AF$16","v":0},{"$f":"$F29*Financial_analysis!AG$16","v":0},{"$f":"$F29*Financial_analysis!AH$16","v":0},{"$f":"$F29*Financial_analysis!AI$16","v":0},{"$f":"$F29*Financial_analysis!AJ$16","v":0},{"$f":"$F29*Financial_analysis!AK$16","v":0},{"$f":"$F29*Financial_analysis!AL$16","v":0},{"$f":"$F29*Financial_analysis!AM$16","v":0},{"$f":"$F29*Financial_analysis!AN$16","v":0},{"$f":"$F29*Financial_analysis!AO$16","v":0},{"$f":"$F29*Financial_analysis!AP$16","v":0},{"$f":"$F29*Financial_analysis!AQ$16","v":0},{"$f":"$F29*Financial_analysis!AR$16","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT32:$BC32,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE32:$BN32,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I32:AR32)","v":-4101963.7502082987},null,null,{"$f":"SUM(I30:I31)","v":-10100},{"$f":"SUM(J30:J31)","v":-4178137.1413267525},{"$f":"SUM(K30:K31)","v":-15993.096326752682},{"$f":"SUM(L30:L31)","v":-15993.096326752682},{"$f":"SUM(M30:M31)","v":-15993.096326752682},{"$f":"SUM(N30:N31)","v":-15993.096326752682},{"$f":"SUM(O30:O31)","v":-15993.096326752682},{"$f":"SUM(P30:P31)","v":-15993.096326752682},{"$f":"SUM(Q30:Q31)","v":-15993.096326752682},{"$f":"SUM(R30:R31)","v":-15993.096326752682},{"$f":"SUM(S30:S31)","v":-15993.096326752682},{"$f":"SUM(T30:T31)","v":-15993.096326752682},{"$f":"SUM(U30:U31)","v":-15993.096326752682},{"$f":"SUM(V30:V31)","v":-15993.096326752682},{"$f":"SUM(W30:W31)","v":-15993.096326752682},{"$f":"SUM(X30:X31)","v":-15993.096326752682},{"$f":"SUM(Y30:Y31)","v":-15993.096326752682},{"$f":"SUM(Z30:Z31)","v":-15993.096326752682},{"$f":"SUM(AA30:AA31)","v":-15993.096326752682},{"$f":"SUM(AB30:AB31)","v":358156.02867324732},{"$f":"SUM(AC30:AC31)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT33:$BC33,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE33:$BN33,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H33+I32","v":-10100},{"$f":"I33+J32","v":-4188237.1413267525},{"$f":"J33+K32","v":-4204230.2376535051},{"$f":"K33+L32","v":-4220223.3339802576},{"$f":"L33+M32","v":-4236216.4303070102},{"$f":"M33+N32","v":-4252209.5266337628},{"$f":"N33+O32","v":-4268202.6229605153},{"$f":"O33+P32","v":-4284195.7192872679},{"$f":"P33+Q32","v":-4300188.8156140205},{"$f":"Q33+R32","v":-4316181.911940773},{"$f":"R33+S32","v":-4332175.0082675256},{"$f":"S33+T32","v":-4348168.1045942781},{"$f":"T33+U32","v":-4364161.2009210307},{"$f":"U33+V32","v":-4380154.2972477833},{"$f":"V33+W32","v":-4396147.3935745358},{"$f":"W33+X32","v":-4412140.4899012884},{"$f":"X33+Y32","v":-4428133.586228041},{"$f":"Y33+Z32","v":-4444126.6825547935},{"$f":"Z33+AA32","v":-4460119.7788815461},{"$f":"AA33+AB32","v":-4101963.7502082987},{"$f":"AB33+AC32","v":-4101963.7502082987},{"$f":"AC33+AD32","v":-4101963.7502082987},{"$f":"AD33+AE32","v":-4101963.7502082987},{"$f":"AE33+AF32","v":-4101963.7502082987},{"$f":"AF33+AG32","v":-4101963.7502082987},{"$f":"AG33+AH32","v":-4101963.7502082987},{"$f":"AH33+AI32","v":-4101963.7502082987},{"$f":"AI33+AJ32","v":-4101963.7502082987},{"$f":"AJ33+AK32","v":-4101963.7502082987},{"$f":"AK33+AL32","v":-4101963.7502082987},{"$f":"AL33+AM32","v":-4101963.7502082987},{"$f":"AM33+AN32","v":-4101963.7502082987},{"$f":"AN33+AO32","v":-4101963.7502082987},{"$f":"AO33+AP32","v":-4101963.7502082987},{"$f":"AP33+AQ32","v":-4101963.7502082987},{"$f":"AQ33+AR32","v":-4101963.7502082987},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT35:$BC35,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE35:$BN35,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I35:AR35)","v":-3889064.3192682997},null,null,{"$f":"I32/(1+Calc!$F$691)^Config!I$15","v":-9711.538461538461},{"$f":"J32/(1+Calc!$F$691)^Config!J$15","v":-3862922.6528538759},{"$f":"K32/(1+Calc!$F$691)^Config!K$15","v":-14217.804398356318},{"$f":"L32/(1+Calc!$F$691)^Config!L$15","v":-13670.965767650305},{"$f":"M32/(1+Calc!$F$691)^Config!M$15","v":-13145.159391971445},{"$f":"N32/(1+Calc!$F$691)^Config!N$15","v":-12639.576338434081},{"$f":"O32/(1+Calc!$F$691)^Config!O$15","v":-12153.438786955849},{"$f":"P32/(1+Calc!$F$691)^Config!P$15","v":-11685.998833611391},{"$f":"Q32/(1+Calc!$F$691)^Config!Q$15","v":-11236.537340010951},{"$f":"R32/(1+Calc!$F$691)^Config!R$15","v":-10804.362826933608},{"$f":"S32/(1+Calc!$F$691)^Config!S$15","v":-10388.810410513086},{"$f":"T32/(1+Calc!$F$691)^Config!T$15","v":-9989.2407793395032},{"$f":"U32/(1+Calc!$F$691)^Config!U$15","v":-9605.0392109033673},{"$f":"V32/(1+Calc!$F$691)^Config!V$15","v":-9235.6146258686222},{"$f":"W32/(1+Calc!$F$691)^Config!W$15","v":-8880.3986787198301},{"$f":"X32/(1+Calc!$F$691)^Config!X$15","v":-8538.8448833844504},{"$f":"Y32/(1+Calc!$F$691)^Config!Y$15","v":-8210.427772485049},{"$f":"Z32/(1+Calc!$F$691)^Config!Z$15","v":-7894.6420889279298},{"$f":"AA32/(1+Calc!$F$691)^Config!AA$15","v":-7591.0020085845481},{"$f":"AB32/(1+Calc!$F$691)^Config!AB$15","v":163457.73618976574},{"$f":"AC32/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD32/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE32/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF32/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG32/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH32/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI32/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ32/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK32/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL32/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM32/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN32/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO32/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP32/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ32/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR32/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT36:$BC36,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE36:$BN36,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H36+I35","v":-9711.538461538461},{"$f":"I36+J35","v":-3872634.1913154144},{"$f":"J36+K35","v":-3886851.9957137709},{"$f":"K36+L35","v":-3900522.9614814213},{"$f":"L36+M35","v":-3913668.1208733926},{"$f":"M36+N35","v":-3926307.6972118267},{"$f":"N36+O35","v":-3938461.1359987827},{"$f":"O36+P35","v":-3950147.1348323943},{"$f":"P36+Q35","v":-3961383.6721724053},{"$f":"Q36+R35","v":-3972188.0349993389},{"$f":"R36+S35","v":-3982576.845409852},{"$f":"S36+T35","v":-3992566.0861891913},{"$f":"T36+U35","v":-4002171.1254000948},{"$f":"U36+V35","v":-4011406.7400259636},{"$f":"V36+W35","v":-4020287.1387046836},{"$f":"W36+X35","v":-4028825.9835880683},{"$f":"X36+Y35","v":-4037036.4113605535},{"$f":"Y36+Z35","v":-4044931.0534494813},{"$f":"Z36+AA35","v":-4052522.0554580656},{"$f":"AA36+AB35","v":-3889064.3192682997},{"$f":"AB36+AC35","v":-3889064.3192682997},{"$f":"AC36+AD35","v":-3889064.3192682997},{"$f":"AD36+AE35","v":-3889064.3192682997},{"$f":"AE36+AF35","v":-3889064.3192682997},{"$f":"AF36+AG35","v":-3889064.3192682997},{"$f":"AG36+AH35","v":-3889064.3192682997},{"$f":"AH36+AI35","v":-3889064.3192682997},{"$f":"AI36+AJ35","v":-3889064.3192682997},{"$f":"AJ36+AK35","v":-3889064.3192682997},{"$f":"AK36+AL35","v":-3889064.3192682997},{"$f":"AL36+AM35","v":-3889064.3192682997},{"$f":"AM36+AN35","v":-3889064.3192682997},{"$f":"AN36+AO35","v":-3889064.3192682997},{"$f":"AO36+AP35","v":-3889064.3192682997},{"$f":"AP36+AQ35","v":-3889064.3192682997},{"$f":"AQ36+AR35","v":-3889064.3192682997},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT38:$BC38,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT39:$BC39,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"INDEX($BE39:$BN39,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F35","v":-3889064.3192682997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT40:$BC40,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE40:$BN40,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I32:AR32),\"n/a\")","v":-0.14154608062470897},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT41:$BC41,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C) change"},{"$f":"INDEX($BE41:$BN41,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F39>0,Financial_analysis!$F$26>0),F39/Financial_analysis!$F$26-1,IF(AND(F39<0,Financial_analysis!$F$26<0),-(F39/Financial_analysis!$F$26-1),\"n/a\")),\"n/a\")","v":-9.905648318964122E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT42:$BC42,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C) change"},{"$f":"INDEX($BE42:$BN42,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F40-Financial_analysis!$F$27,\"n/a\")","v":-4.2689775427429133E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT44:$BC44,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses sensitivity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT46:$BC46,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses sensitivity - decrease"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - decrease","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT48:$BC48,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses change"},{"$f":"INDEX($BE48:$BN48,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$81","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT49:$BC49,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE49:$BN49,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I49:AR49)","v":-4060709.2052082988},null,null,{"$f":"Financial_analysis!I$19","v":-10000},{"$f":"Financial_analysis!J$19","v":-4136982.5963267526},{"$f":"Financial_analysis!K$19","v":-15993.096326752682},{"$f":"Financial_analysis!L$19","v":-15993.096326752682},{"$f":"Financial_analysis!M$19","v":-15993.096326752682},{"$f":"Financial_analysis!N$19","v":-15993.096326752682},{"$f":"Financial_analysis!O$19","v":-15993.096326752682},{"$f":"Financial_analysis!P$19","v":-15993.096326752682},{"$f":"Financial_analysis!Q$19","v":-15993.096326752682},{"$f":"Financial_analysis!R$19","v":-15993.096326752682},{"$f":"Financial_analysis!S$19","v":-15993.096326752682},{"$f":"Financial_analysis!T$19","v":-15993.096326752682},{"$f":"Financial_analysis!U$19","v":-15993.096326752682},{"$f":"Financial_analysis!V$19","v":-15993.096326752682},{"$f":"Financial_analysis!W$19","v":-15993.096326752682},{"$f":"Financial_analysis!X$19","v":-15993.096326752682},{"$f":"Financial_analysis!Y$19","v":-15993.096326752682},{"$f":"Financial_analysis!Z$19","v":-15993.096326752682},{"$f":"Financial_analysis!AA$19","v":-15993.096326752682},{"$f":"Financial_analysis!AB$19","v":358156.02867324732},{"$f":"Financial_analysis!AC$19","v":0},{"$f":"Financial_analysis!AD$19","v":0},{"$f":"Financial_analysis!AE$19","v":0},{"$f":"Financial_analysis!AF$19","v":0},{"$f":"Financial_analysis!AG$19","v":0},{"$f":"Financial_analysis!AH$19","v":0},{"$f":"Financial_analysis!AI$19","v":0},{"$f":"Financial_analysis!AJ$19","v":0},{"$f":"Financial_analysis!AK$19","v":0},{"$f":"Financial_analysis!AL$19","v":0},{"$f":"Financial_analysis!AM$19","v":0},{"$f":"Financial_analysis!AN$19","v":0},{"$f":"Financial_analysis!AO$19","v":0},{"$f":"Financial_analysis!AP$19","v":0},{"$f":"Financial_analysis!AQ$19","v":0},{"$f":"Financial_analysis!AR$19","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT50:$BC50,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE50:$BN50,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I50:AR50)","v":7976.7049800000141},null,null,{"$f":"$F48*Financial_analysis!I$15","v":0},{"$f":"$F48*Financial_analysis!J$15","v":472.26342000000062},{"$f":"$F48*Financial_analysis!K$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!L$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!M$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!N$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!O$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!P$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!Q$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!R$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!S$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!T$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!U$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!V$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!W$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!X$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!Y$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!Z$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!AA$15","v":416.91342000000066},{"$f":"$F48*Financial_analysis!AB$15","v":416.91342000000066},{"$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$15","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT51:$BC51,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE51:$BN51,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I51:AR51)","v":-4052732.500228297},null,null,{"$f":"SUM(I49:I50)","v":-10000},{"$f":"SUM(J49:J50)","v":-4136510.3329067524},{"$f":"SUM(K49:K50)","v":-15576.182906752681},{"$f":"SUM(L49:L50)","v":-15576.182906752681},{"$f":"SUM(M49:M50)","v":-15576.182906752681},{"$f":"SUM(N49:N50)","v":-15576.182906752681},{"$f":"SUM(O49:O50)","v":-15576.182906752681},{"$f":"SUM(P49:P50)","v":-15576.182906752681},{"$f":"SUM(Q49:Q50)","v":-15576.182906752681},{"$f":"SUM(R49:R50)","v":-15576.182906752681},{"$f":"SUM(S49:S50)","v":-15576.182906752681},{"$f":"SUM(T49:T50)","v":-15576.182906752681},{"$f":"SUM(U49:U50)","v":-15576.182906752681},{"$f":"SUM(V49:V50)","v":-15576.182906752681},{"$f":"SUM(W49:W50)","v":-15576.182906752681},{"$f":"SUM(X49:X50)","v":-15576.182906752681},{"$f":"SUM(Y49:Y50)","v":-15576.182906752681},{"$f":"SUM(Z49:Z50)","v":-15576.182906752681},{"$f":"SUM(AA49:AA50)","v":-15576.182906752681},{"$f":"SUM(AB49:AB50)","v":358572.94209324731},{"$f":"SUM(AC49:AC50)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT52:$BC52,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE52:$BN52,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H52+I51","v":-10000},{"$f":"I52+J51","v":-4146510.3329067524},{"$f":"J52+K51","v":-4162086.5158135048},{"$f":"K52+L51","v":-4177662.6987202573},{"$f":"L52+M51","v":-4193238.8816270097},{"$f":"M52+N51","v":-4208815.0645337626},{"$f":"N52+O51","v":-4224391.2474405151},{"$f":"O52+P51","v":-4239967.4303472675},{"$f":"P52+Q51","v":-4255543.61325402},{"$f":"Q52+R51","v":-4271119.7961607724},{"$f":"R52+S51","v":-4286695.9790675249},{"$f":"S52+T51","v":-4302272.1619742773},{"$f":"T52+U51","v":-4317848.3448810298},{"$f":"U52+V51","v":-4333424.5277877823},{"$f":"V52+W51","v":-4349000.7106945347},{"$f":"W52+X51","v":-4364576.8936012872},{"$f":"X52+Y51","v":-4380153.0765080396},{"$f":"Y52+Z51","v":-4395729.2594147921},{"$f":"Z52+AA51","v":-4411305.4423215445},{"$f":"AA52+AB51","v":-4052732.500228297},{"$f":"AB52+AC51","v":-4052732.500228297},{"$f":"AC52+AD51","v":-4052732.500228297},{"$f":"AD52+AE51","v":-4052732.500228297},{"$f":"AE52+AF51","v":-4052732.500228297},{"$f":"AF52+AG51","v":-4052732.500228297},{"$f":"AG52+AH51","v":-4052732.500228297},{"$f":"AH52+AI51","v":-4052732.500228297},{"$f":"AI52+AJ51","v":-4052732.500228297},{"$f":"AJ52+AK51","v":-4052732.500228297},{"$f":"AK52+AL51","v":-4052732.500228297},{"$f":"AL52+AM51","v":-4052732.500228297},{"$f":"AM52+AN51","v":-4052732.500228297},{"$f":"AN52+AO51","v":-4052732.500228297},{"$f":"AO52+AP51","v":-4052732.500228297},{"$f":"AP52+AQ51","v":-4052732.500228297},{"$f":"AQ52+AR51","v":-4052732.500228297},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT54:$BC54,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE54:$BN54,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I54:AR54)","v":-3845602.1898151506},null,null,{"$f":"I51/(1+Calc!$F$691)^Config!I$15","v":-9615.3846153846152},{"$f":"J51/(1+Calc!$F$691)^Config!J$15","v":-3824436.3285010648},{"$f":"K51/(1+Calc!$F$691)^Config!K$15","v":-13847.16988609528},{"$f":"L51/(1+Calc!$F$691)^Config!L$15","v":-13314.586428937768},{"$f":"M51/(1+Calc!$F$691)^Config!M$15","v":-12802.486950901697},{"$f":"N51/(1+Calc!$F$691)^Config!N$15","v":-12310.083606636248},{"$f":"O51/(1+Calc!$F$691)^Config!O$15","v":-11836.618852534855},{"$f":"P51/(1+Calc!$F$691)^Config!P$15","v":-11381.364281283511},{"$f":"Q51/(1+Calc!$F$691)^Config!Q$15","v":-10943.619501234145},{"$f":"R51/(1+Calc!$F$691)^Config!R$15","v":-10522.711058878986},{"$f":"S51/(1+Calc!$F$691)^Config!S$15","v":-10117.991402768257},{"$f":"T51/(1+Calc!$F$691)^Config!T$15","v":-9728.8378872771682},{"$f":"U51/(1+Calc!$F$691)^Config!U$15","v":-9354.6518146895833},{"$f":"V51/(1+Calc!$F$691)^Config!V$15","v":-8994.8575141246001},{"$f":"W51/(1+Calc!$F$691)^Config!W$15","v":-8648.9014558890394},{"$f":"X51/(1+Calc!$F$691)^Config!X$15","v":-8316.2513998933046},{"$f":"Y51/(1+Calc!$F$691)^Config!Y$15","v":-7996.3955768204851},{"$f":"Z51/(1+Calc!$F$691)^Config!Z$15","v":-7688.8419007889279},{"$f":"AA51/(1+Calc!$F$691)^Config!AA$15","v":-7393.1172122970456},{"$f":"AB51/(1+Calc!$F$691)^Config!AB$15","v":163648.01003234988},{"$f":"AC51/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD51/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE51/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF51/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG51/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH51/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI51/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ51/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK51/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL51/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM51/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN51/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO51/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP51/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ51/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR51/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT55:$BC55,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE55:$BN55,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H55+I54","v":-9615.3846153846152},{"$f":"I55+J54","v":-3834051.7131164493},{"$f":"J55+K54","v":-3847898.8830025448},{"$f":"K55+L54","v":-3861213.4694314827},{"$f":"L55+M54","v":-3874015.9563823845},{"$f":"M55+N54","v":-3886326.0399890207},{"$f":"N55+O54","v":-3898162.6588415555},{"$f":"O55+P54","v":-3909544.0231228392},{"$f":"P55+Q54","v":-3920487.6426240732},{"$f":"Q55+R54","v":-3931010.353682952},{"$f":"R55+S54","v":-3941128.3450857201},{"$f":"S55+T54","v":-3950857.1829729974},{"$f":"T55+U54","v":-3960211.8347876868},{"$f":"U55+V54","v":-3969206.6923018117},{"$f":"V55+W54","v":-3977855.5937577006},{"$f":"W55+X54","v":-3986171.845157594},{"$f":"X55+Y54","v":-3994168.2407344147},{"$f":"Y55+Z54","v":-4001857.0826352034},{"$f":"Z55+AA54","v":-4009250.1998475003},{"$f":"AA55+AB54","v":-3845602.1898151506},{"$f":"AB55+AC54","v":-3845602.1898151506},{"$f":"AC55+AD54","v":-3845602.1898151506},{"$f":"AD55+AE54","v":-3845602.1898151506},{"$f":"AE55+AF54","v":-3845602.1898151506},{"$f":"AF55+AG54","v":-3845602.1898151506},{"$f":"AG55+AH54","v":-3845602.1898151506},{"$f":"AH55+AI54","v":-3845602.1898151506},{"$f":"AI55+AJ54","v":-3845602.1898151506},{"$f":"AJ55+AK54","v":-3845602.1898151506},{"$f":"AK55+AL54","v":-3845602.1898151506},{"$f":"AL55+AM54","v":-3845602.1898151506},{"$f":"AM55+AN54","v":-3845602.1898151506},{"$f":"AN55+AO54","v":-3845602.1898151506},{"$f":"AO55+AP54","v":-3845602.1898151506},{"$f":"AP55+AQ54","v":-3845602.1898151506},{"$f":"AQ55+AR54","v":-3845602.1898151506},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT57:$BC57,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT58:$BC58,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"INDEX($BE58:$BN58,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F54","v":-3845602.1898151506},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT59:$BC59,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE59:$BN59,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I51:AR51),\"n/a\")","v":-0.14067058978455071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT60:$BC60,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C) change"},{"$f":"INDEX($BE60:$BN60,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F58>0,Financial_analysis!$F$26>0),F58/Financial_analysis!$F$26-1,IF(AND(F58<0,Financial_analysis!$F$26<0),-(F58/Financial_analysis!$F$26-1),\"n/a\")),\"n/a\")","v":1.3805239886626186E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT61:$BC61,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C) change"},{"$f":"INDEX($BE61:$BN61,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F59-Financial_analysis!$F$27,\"n/a\")","v":4.4859308588396374E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT63:$BC63,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses sensitivity - increase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT65:$BC65,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses change"},{"$f":"INDEX($BE65:$BN65,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$81","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT66:$BC66,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE66:$BN66,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I66:AR66)","v":-4060709.2052082988},null,null,{"$f":"Financial_analysis!I$19","v":-10000},{"$f":"Financial_analysis!J$19","v":-4136982.5963267526},{"$f":"Financial_analysis!K$19","v":-15993.096326752682},{"$f":"Financial_analysis!L$19","v":-15993.096326752682},{"$f":"Financial_analysis!M$19","v":-15993.096326752682},{"$f":"Financial_analysis!N$19","v":-15993.096326752682},{"$f":"Financial_analysis!O$19","v":-15993.096326752682},{"$f":"Financial_analysis!P$19","v":-15993.096326752682},{"$f":"Financial_analysis!Q$19","v":-15993.096326752682},{"$f":"Financial_analysis!R$19","v":-15993.096326752682},{"$f":"Financial_analysis!S$19","v":-15993.096326752682},{"$f":"Financial_analysis!T$19","v":-15993.096326752682},{"$f":"Financial_analysis!U$19","v":-15993.096326752682},{"$f":"Financial_analysis!V$19","v":-15993.096326752682},{"$f":"Financial_analysis!W$19","v":-15993.096326752682},{"$f":"Financial_analysis!X$19","v":-15993.096326752682},{"$f":"Financial_analysis!Y$19","v":-15993.096326752682},{"$f":"Financial_analysis!Z$19","v":-15993.096326752682},{"$f":"Financial_analysis!AA$19","v":-15993.096326752682},{"$f":"Financial_analysis!AB$19","v":358156.02867324732},{"$f":"Financial_analysis!AC$19","v":0},{"$f":"Financial_analysis!AD$19","v":0},{"$f":"Financial_analysis!AE$19","v":0},{"$f":"Financial_analysis!AF$19","v":0},{"$f":"Financial_analysis!AG$19","v":0},{"$f":"Financial_analysis!AH$19","v":0},{"$f":"Financial_analysis!AI$19","v":0},{"$f":"Financial_analysis!AJ$19","v":0},{"$f":"Financial_analysis!AK$19","v":0},{"$f":"Financial_analysis!AL$19","v":0},{"$f":"Financial_analysis!AM$19","v":0},{"$f":"Financial_analysis!AN$19","v":0},{"$f":"Financial_analysis!AO$19","v":0},{"$f":"Financial_analysis!AP$19","v":0},{"$f":"Financial_analysis!AQ$19","v":0},{"$f":"Financial_analysis!AR$19","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT67:$BC67,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE67:$BN67,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I67:AR67)","v":-7976.7049800000141},null,null,{"$f":"$F65*Financial_analysis!I$15","v":0},{"$f":"$F65*Financial_analysis!J$15","v":-472.26342000000062},{"$f":"$F65*Financial_analysis!K$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!L$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!M$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!N$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!O$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!P$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!Q$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!R$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!S$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!T$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!U$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!V$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!W$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!X$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!Y$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!Z$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!AA$15","v":-416.91342000000066},{"$f":"$F65*Financial_analysis!AB$15","v":-416.91342000000066},{"$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$15","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT68:$BC68,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE68:$BN68,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I68:AR68)","v":-4068685.9101883015},null,null,{"$f":"SUM(I66:I67)","v":-10000},{"$f":"SUM(J66:J67)","v":-4137454.8597467528},{"$f":"SUM(K66:K67)","v":-16410.009746752683},{"$f":"SUM(L66:L67)","v":-16410.009746752683},{"$f":"SUM(M66:M67)","v":-16410.009746752683},{"$f":"SUM(N66:N67)","v":-16410.009746752683},{"$f":"SUM(O66:O67)","v":-16410.009746752683},{"$f":"SUM(P66:P67)","v":-16410.009746752683},{"$f":"SUM(Q66:Q67)","v":-16410.009746752683},{"$f":"SUM(R66:R67)","v":-16410.009746752683},{"$f":"SUM(S66:S67)","v":-16410.009746752683},{"$f":"SUM(T66:T67)","v":-16410.009746752683},{"$f":"SUM(U66:U67)","v":-16410.009746752683},{"$f":"SUM(V66:V67)","v":-16410.009746752683},{"$f":"SUM(W66:W67)","v":-16410.009746752683},{"$f":"SUM(X66:X67)","v":-16410.009746752683},{"$f":"SUM(Y66:Y67)","v":-16410.009746752683},{"$f":"SUM(Z66:Z67)","v":-16410.009746752683},{"$f":"SUM(AA66:AA67)","v":-16410.009746752683},{"$f":"SUM(AB66:AB67)","v":357739.11525324732},{"$f":"SUM(AC66:AC67)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT69:$BC69,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE69:$BN69,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H69+I68","v":-10000},{"$f":"I69+J68","v":-4147454.8597467528},{"$f":"J69+K68","v":-4163864.8694935055},{"$f":"K69+L68","v":-4180274.8792402581},{"$f":"L69+M68","v":-4196684.8889870113},{"$f":"M69+N68","v":-4213094.898733764},{"$f":"N69+O68","v":-4229504.9084805166},{"$f":"O69+P68","v":-4245914.9182272693},{"$f":"P69+Q68","v":-4262324.927974022},{"$f":"Q69+R68","v":-4278734.9377207747},{"$f":"R69+S68","v":-4295144.9474675274},{"$f":"S69+T68","v":-4311554.95721428},{"$f":"T69+U68","v":-4327964.9669610327},{"$f":"U69+V68","v":-4344374.9767077854},{"$f":"V69+W68","v":-4360784.9864545381},{"$f":"W69+X68","v":-4377194.9962012907},{"$f":"X69+Y68","v":-4393605.0059480434},{"$f":"Y69+Z68","v":-4410015.0156947961},{"$f":"Z69+AA68","v":-4426425.0254415488},{"$f":"AA69+AB68","v":-4068685.9101883015},{"$f":"AB69+AC68","v":-4068685.9101883015},{"$f":"AC69+AD68","v":-4068685.9101883015},{"$f":"AD69+AE68","v":-4068685.9101883015},{"$f":"AE69+AF68","v":-4068685.9101883015},{"$f":"AF69+AG68","v":-4068685.9101883015},{"$f":"AG69+AH68","v":-4068685.9101883015},{"$f":"AH69+AI68","v":-4068685.9101883015},{"$f":"AI69+AJ68","v":-4068685.9101883015},{"$f":"AJ69+AK68","v":-4068685.9101883015},{"$f":"AK69+AL68","v":-4068685.9101883015},{"$f":"AL69+AM68","v":-4068685.9101883015},{"$f":"AM69+AN68","v":-4068685.9101883015},{"$f":"AN69+AO68","v":-4068685.9101883015},{"$f":"AO69+AP68","v":-4068685.9101883015},{"$f":"AP69+AQ68","v":-4068685.9101883015},{"$f":"AQ69+AR68","v":-4068685.9101883015},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT71:$BC71,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE71:$BN71,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I71:AR71)","v":-3856234.7604818027},null,null,{"$f":"I68/(1+Calc!$F$691)^Config!I$15","v":-9615.3846153846152},{"$f":"J68/(1+Calc!$F$691)^Config!J$15","v":-3825309.5966593493},{"$f":"K68/(1+Calc!$F$691)^Config!K$15","v":-14588.438910617357},{"$f":"L68/(1+Calc!$F$691)^Config!L$15","v":-14027.345106362842},{"$f":"M68/(1+Calc!$F$691)^Config!M$15","v":-13487.831833041191},{"$f":"N68/(1+Calc!$F$691)^Config!N$15","v":-12969.069070231915},{"$f":"O68/(1+Calc!$F$691)^Config!O$15","v":-12470.258721376842},{"$f":"P68/(1+Calc!$F$691)^Config!P$15","v":-11990.633385939269},{"$f":"Q68/(1+Calc!$F$691)^Config!Q$15","v":-11529.455178787759},{"$f":"R68/(1+Calc!$F$691)^Config!R$15","v":-11086.01459498823},{"$f":"S68/(1+Calc!$F$691)^Config!S$15","v":-10659.629418257913},{"$f":"T68/(1+Calc!$F$691)^Config!T$15","v":-10249.643671401838},{"$f":"U68/(1+Calc!$F$691)^Config!U$15","v":-9855.4266071171514},{"$f":"V68/(1+Calc!$F$691)^Config!V$15","v":-9476.371737612646},{"$f":"W68/(1+Calc!$F$691)^Config!W$15","v":-9111.8959015506207},{"$f":"X68/(1+Calc!$F$691)^Config!X$15","v":-8761.4383668755963},{"$f":"Y68/(1+Calc!$F$691)^Config!Y$15","v":-8424.4599681496111},{"$f":"Z68/(1+Calc!$F$691)^Config!Z$15","v":-8100.4422770669325},{"$f":"AA68/(1+Calc!$F$691)^Config!AA$15","v":-7788.8868048720506},{"$f":"AB68/(1+Calc!$F$691)^Config!AB$15","v":163267.4623471816},{"$f":"AC68/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD68/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE68/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF68/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG68/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH68/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI68/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ68/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK68/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL68/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM68/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN68/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO68/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP68/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ68/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR68/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT72:$BC72,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE72:$BN72,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H72+I71","v":-9615.3846153846152},{"$f":"I72+J71","v":-3834924.9812747338},{"$f":"J72+K71","v":-3849513.4201853513},{"$f":"K72+L71","v":-3863540.7652917141},{"$f":"L72+M71","v":-3877028.5971247554},{"$f":"M72+N71","v":-3889997.6661949875},{"$f":"N72+O71","v":-3902467.9249163643},{"$f":"O72+P71","v":-3914458.5583023033},{"$f":"P72+Q71","v":-3925988.0134810912},{"$f":"Q72+R71","v":-3937074.0280760797},{"$f":"R72+S71","v":-3947733.6574943378},{"$f":"S72+T71","v":-3957983.3011657395},{"$f":"T72+U71","v":-3967838.7277728566},{"$f":"U72+V71","v":-3977315.0995104695},{"$f":"V72+W71","v":-3986426.99541202},{"$f":"W72+X71","v":-3995188.4337788955},{"$f":"X72+Y71","v":-4003612.8937470452},{"$f":"Y72+Z71","v":-4011713.3360241121},{"$f":"Z72+AA71","v":-4019502.2228289843},{"$f":"AA72+AB71","v":-3856234.7604818027},{"$f":"AB72+AC71","v":-3856234.7604818027},{"$f":"AC72+AD71","v":-3856234.7604818027},{"$f":"AD72+AE71","v":-3856234.7604818027},{"$f":"AE72+AF71","v":-3856234.7604818027},{"$f":"AF72+AG71","v":-3856234.7604818027},{"$f":"AG72+AH71","v":-3856234.7604818027},{"$f":"AH72+AI71","v":-3856234.7604818027},{"$f":"AI72+AJ71","v":-3856234.7604818027},{"$f":"AJ72+AK71","v":-3856234.7604818027},{"$f":"AK72+AL71","v":-3856234.7604818027},{"$f":"AL72+AM71","v":-3856234.7604818027},{"$f":"AM72+AN71","v":-3856234.7604818027},{"$f":"AN72+AO71","v":-3856234.7604818027},{"$f":"AO72+AP71","v":-3856234.7604818027},{"$f":"AP72+AQ71","v":-3856234.7604818027},{"$f":"AQ72+AR71","v":-3856234.7604818027},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT74:$BC74,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT75:$BC75,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"INDEX($BE75:$BN75,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F71","v":-3856234.7604818027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT76:$BC76,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE76:$BN76,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I68:AR68),\"n/a\")","v":-0.14156922095483226},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT77:$BC77,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C) change"},{"$f":"INDEX($BE77:$BN77,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F75>0,Financial_analysis!$F$26>0),F75/Financial_analysis!$F$26-1,IF(AND(F75<0,Financial_analysis!$F$26<0),-(F75/Financial_analysis!$F$26-1),\"n/a\")),\"n/a\")","v":-1.3805239886623966E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT78:$BC78,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C) change"},{"$f":"INDEX($BE78:$BN78,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F76-Financial_analysis!$F$27,\"n/a\")","v":-4.5003808439758597E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT80:$BC80,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues sensitivity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT82:$BC82,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues sensitivity - decrease"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity - decrease","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT84:$BC84,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues change"},{"$f":"INDEX($BE84:$BN84,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$82","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT85:$BC85,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE85:$BN85,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I85:AR85)","v":-4060709.2052082988},null,null,{"$f":"Financial_analysis!I$19","v":-10000},{"$f":"Financial_analysis!J$19","v":-4136982.5963267526},{"$f":"Financial_analysis!K$19","v":-15993.096326752682},{"$f":"Financial_analysis!L$19","v":-15993.096326752682},{"$f":"Financial_analysis!M$19","v":-15993.096326752682},{"$f":"Financial_analysis!N$19","v":-15993.096326752682},{"$f":"Financial_analysis!O$19","v":-15993.096326752682},{"$f":"Financial_analysis!P$19","v":-15993.096326752682},{"$f":"Financial_analysis!Q$19","v":-15993.096326752682},{"$f":"Financial_analysis!R$19","v":-15993.096326752682},{"$f":"Financial_analysis!S$19","v":-15993.096326752682},{"$f":"Financial_analysis!T$19","v":-15993.096326752682},{"$f":"Financial_analysis!U$19","v":-15993.096326752682},{"$f":"Financial_analysis!V$19","v":-15993.096326752682},{"$f":"Financial_analysis!W$19","v":-15993.096326752682},{"$f":"Financial_analysis!X$19","v":-15993.096326752682},{"$f":"Financial_analysis!Y$19","v":-15993.096326752682},{"$f":"Financial_analysis!Z$19","v":-15993.096326752682},{"$f":"Financial_analysis!AA$19","v":-15993.096326752682},{"$f":"Financial_analysis!AB$19","v":358156.02867324732},{"$f":"Financial_analysis!AC$19","v":0},{"$f":"Financial_analysis!AD$19","v":0},{"$f":"Financial_analysis!AE$19","v":0},{"$f":"Financial_analysis!AF$19","v":0},{"$f":"Financial_analysis!AG$19","v":0},{"$f":"Financial_analysis!AH$19","v":0},{"$f":"Financial_analysis!AI$19","v":0},{"$f":"Financial_analysis!AJ$19","v":0},{"$f":"Financial_analysis!AK$19","v":0},{"$f":"Financial_analysis!AL$19","v":0},{"$f":"Financial_analysis!AM$19","v":0},{"$f":"Financial_analysis!AN$19","v":0},{"$f":"Financial_analysis!AO$19","v":0},{"$f":"Financial_analysis!AP$19","v":0},{"$f":"Financial_analysis!AQ$19","v":0},{"$f":"Financial_analysis!AR$19","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT86:$BC86,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE86:$BN86,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I86:AR86)","v":-4882.6666779170046},null,null,{"$f":"$F84*Financial_analysis!I$11","v":0},{"$f":"$F84*Financial_analysis!J$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!K$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!L$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!M$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!N$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!O$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!P$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!Q$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!R$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!S$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!T$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!U$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!V$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!W$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!X$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!Y$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!Z$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!AA$11","v":-256.98245673247379},{"$f":"$F84*Financial_analysis!AB$11","v":-256.98245673247379},{"$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$11","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT87:$BC87,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE87:$BN87,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I87:AR87)","v":-4065591.871886217},null,null,{"$f":"SUM(I85:I86)","v":-10000},{"$f":"SUM(J85:J86)","v":-4137239.5787834851},{"$f":"SUM(K85:K86)","v":-16250.078783485156},{"$f":"SUM(L85:L86)","v":-16250.078783485156},{"$f":"SUM(M85:M86)","v":-16250.078783485156},{"$f":"SUM(N85:N86)","v":-16250.078783485156},{"$f":"SUM(O85:O86)","v":-16250.078783485156},{"$f":"SUM(P85:P86)","v":-16250.078783485156},{"$f":"SUM(Q85:Q86)","v":-16250.078783485156},{"$f":"SUM(R85:R86)","v":-16250.078783485156},{"$f":"SUM(S85:S86)","v":-16250.078783485156},{"$f":"SUM(T85:T86)","v":-16250.078783485156},{"$f":"SUM(U85:U86)","v":-16250.078783485156},{"$f":"SUM(V85:V86)","v":-16250.078783485156},{"$f":"SUM(W85:W86)","v":-16250.078783485156},{"$f":"SUM(X85:X86)","v":-16250.078783485156},{"$f":"SUM(Y85:Y86)","v":-16250.078783485156},{"$f":"SUM(Z85:Z86)","v":-16250.078783485156},{"$f":"SUM(AA85:AA86)","v":-16250.078783485156},{"$f":"SUM(AB85:AB86)","v":357899.04621651483},{"$f":"SUM(AC85:AC86)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT88:$BC88,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE88:$BN88,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H88+I87","v":-10000},{"$f":"I88+J87","v":-4147239.5787834851},{"$f":"J88+K87","v":-4163489.6575669702},{"$f":"K88+L87","v":-4179739.7363504553},{"$f":"L88+M87","v":-4195989.8151339404},{"$f":"M88+N87","v":-4212239.8939174255},{"$f":"N88+O87","v":-4228489.9727009106},{"$f":"O88+P87","v":-4244740.0514843957},{"$f":"P88+Q87","v":-4260990.1302678809},{"$f":"Q88+R87","v":-4277240.209051366},{"$f":"R88+S87","v":-4293490.2878348511},{"$f":"S88+T87","v":-4309740.3666183362},{"$f":"T88+U87","v":-4325990.4454018213},{"$f":"U88+V87","v":-4342240.5241853064},{"$f":"V88+W87","v":-4358490.6029687915},{"$f":"W88+X87","v":-4374740.6817522766},{"$f":"X88+Y87","v":-4390990.7605357617},{"$f":"Y88+Z87","v":-4407240.8393192468},{"$f":"Z88+AA87","v":-4423490.9181027319},{"$f":"AA88+AB87","v":-4065591.871886217},{"$f":"AB88+AC87","v":-4065591.871886217},{"$f":"AC88+AD87","v":-4065591.871886217},{"$f":"AD88+AE87","v":-4065591.871886217},{"$f":"AE88+AF87","v":-4065591.871886217},{"$f":"AF88+AG87","v":-4065591.871886217},{"$f":"AG88+AH87","v":-4065591.871886217},{"$f":"AH88+AI87","v":-4065591.871886217},{"$f":"AI88+AJ87","v":-4065591.871886217},{"$f":"AJ88+AK87","v":-4065591.871886217},{"$f":"AK88+AL87","v":-4065591.871886217},{"$f":"AL88+AM87","v":-4065591.871886217},{"$f":"AM88+AN87","v":-4065591.871886217},{"$f":"AN88+AO87","v":-4065591.871886217},{"$f":"AO88+AP87","v":-4065591.871886217},{"$f":"AP88+AQ87","v":-4065591.871886217},{"$f":"AQ88+AR87","v":-4065591.871886217},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT90:$BC90,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE90:$BN90,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I90:AR90)","v":-3854163.8520843126},null,null,{"$f":"I87/(1+Calc!$F$691)^Config!I$15","v":-9615.3846153846152},{"$f":"J87/(1+Calc!$F$691)^Config!J$15","v":-3825110.5573072159},{"$f":"K87/(1+Calc!$F$691)^Config!K$15","v":-14446.260866633793},{"$f":"L87/(1+Calc!$F$691)^Config!L$15","v":-13890.635448686338},{"$f":"M87/(1+Calc!$F$691)^Config!M$15","v":-13356.380239121478},{"$f":"N87/(1+Calc!$F$691)^Config!N$15","v":-12842.673306847575},{"$f":"O87/(1+Calc!$F$691)^Config!O$15","v":-12348.724333507284},{"$f":"P87/(1+Calc!$F$691)^Config!P$15","v":-11873.773397603156},{"$f":"Q87/(1+Calc!$F$691)^Config!Q$15","v":-11417.089805387648},{"$f":"R87/(1+Calc!$F$691)^Config!R$15","v":-10977.970966718893},{"$f":"S87/(1+Calc!$F$691)^Config!S$15","v":-10555.741314152783},{"$f":"T87/(1+Calc!$F$691)^Config!T$15","v":-10149.751263608443},{"$f":"U87/(1+Calc!$F$691)^Config!U$15","v":-9759.3762150081184},{"$f":"V87/(1+Calc!$F$691)^Config!V$15","v":-9384.0155913539602},{"$f":"W87/(1+Calc!$F$691)^Config!W$15","v":-9023.0919147634231},{"$f":"X87/(1+Calc!$F$691)^Config!X$15","v":-8676.0499180417519},{"$f":"Y87/(1+Calc!$F$691)^Config!Y$15","v":-8342.3556904247598},{"$f":"Z87/(1+Calc!$F$691)^Config!Z$15","v":-8021.4958561776539},{"$f":"AA87/(1+Calc!$F$691)^Config!AA$15","v":-7712.9767847862058},{"$f":"AB87/(1+Calc!$F$691)^Config!AB$15","v":163340.45275111031},{"$f":"AC87/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD87/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE87/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF87/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG87/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH87/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI87/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ87/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK87/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL87/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM87/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN87/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO87/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP87/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ87/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR87/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT91:$BC91,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE91:$BN91,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H91+I90","v":-9615.3846153846152},{"$f":"I91+J90","v":-3834725.9419226004},{"$f":"J91+K90","v":-3849172.202789234},{"$f":"K91+L90","v":-3863062.8382379203},{"$f":"L91+M90","v":-3876419.2184770419},{"$f":"M91+N90","v":-3889261.8917838894},{"$f":"N91+O90","v":-3901610.6161173969},{"$f":"O91+P90","v":-3913484.3895149999},{"$f":"P91+Q90","v":-3924901.4793203874},{"$f":"Q91+R90","v":-3935879.4502871064},{"$f":"R91+S90","v":-3946435.1916012592},{"$f":"S91+T90","v":-3956584.9428648674},{"$f":"T91+U90","v":-3966344.3190798755},{"$f":"U91+V90","v":-3975728.3346712296},{"$f":"V91+W90","v":-3984751.4265859928},{"$f":"W91+X90","v":-3993427.4765040344},{"$f":"X91+Y90","v":-4001769.8321944592},{"$f":"Y91+Z90","v":-4009791.3280506367},{"$f":"Z91+AA90","v":-4017504.3048354229},{"$f":"AA91+AB90","v":-3854163.8520843126},{"$f":"AB91+AC90","v":-3854163.8520843126},{"$f":"AC91+AD90","v":-3854163.8520843126},{"$f":"AD91+AE90","v":-3854163.8520843126},{"$f":"AE91+AF90","v":-3854163.8520843126},{"$f":"AF91+AG90","v":-3854163.8520843126},{"$f":"AG91+AH90","v":-3854163.8520843126},{"$f":"AH91+AI90","v":-3854163.8520843126},{"$f":"AI91+AJ90","v":-3854163.8520843126},{"$f":"AJ91+AK90","v":-3854163.8520843126},{"$f":"AK91+AL90","v":-3854163.8520843126},{"$f":"AL91+AM90","v":-3854163.8520843126},{"$f":"AM91+AN90","v":-3854163.8520843126},{"$f":"AN91+AO90","v":-3854163.8520843126},{"$f":"AO91+AP90","v":-3854163.8520843126},{"$f":"AP91+AQ90","v":-3854163.8520843126},{"$f":"AQ91+AR90","v":-3854163.8520843126},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT93:$BC93,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT94:$BC94,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"INDEX($BE94:$BN94,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F90","v":-3854163.8520843126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT95:$BC95,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE95:$BN95,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I87:AR87),\"n/a\")","v":-0.14139605758276796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT96:$BC96,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C) change"},{"$f":"INDEX($BE96:$BN96,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F94>0,Financial_analysis!$F$26>0),F94/Financial_analysis!$F$26-1,IF(AND(F94<0,Financial_analysis!$F$26<0),-(F94/Financial_analysis!$F$26-1),\"n/a\")),\"n/a\")","v":-8.4275399668398698E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT97:$BC97,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C) change"},{"$f":"INDEX($BE97:$BN97,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F95-Financial_analysis!$F$27,\"n/a\")","v":-2.7687471233328598E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT99:$BC99,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues sensitivity - increase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity - increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT101:$BC101,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues change"},{"$f":"INDEX($BE101:$BN101,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$82","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT102:$BC102,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE102:$BN102,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I102:AR102)","v":-4060709.2052082988},null,null,{"$f":"Financial_analysis!I$19","v":-10000},{"$f":"Financial_analysis!J$19","v":-4136982.5963267526},{"$f":"Financial_analysis!K$19","v":-15993.096326752682},{"$f":"Financial_analysis!L$19","v":-15993.096326752682},{"$f":"Financial_analysis!M$19","v":-15993.096326752682},{"$f":"Financial_analysis!N$19","v":-15993.096326752682},{"$f":"Financial_analysis!O$19","v":-15993.096326752682},{"$f":"Financial_analysis!P$19","v":-15993.096326752682},{"$f":"Financial_analysis!Q$19","v":-15993.096326752682},{"$f":"Financial_analysis!R$19","v":-15993.096326752682},{"$f":"Financial_analysis!S$19","v":-15993.096326752682},{"$f":"Financial_analysis!T$19","v":-15993.096326752682},{"$f":"Financial_analysis!U$19","v":-15993.096326752682},{"$f":"Financial_analysis!V$19","v":-15993.096326752682},{"$f":"Financial_analysis!W$19","v":-15993.096326752682},{"$f":"Financial_analysis!X$19","v":-15993.096326752682},{"$f":"Financial_analysis!Y$19","v":-15993.096326752682},{"$f":"Financial_analysis!Z$19","v":-15993.096326752682},{"$f":"Financial_analysis!AA$19","v":-15993.096326752682},{"$f":"Financial_analysis!AB$19","v":358156.02867324732},{"$f":"Financial_analysis!AC$19","v":0},{"$f":"Financial_analysis!AD$19","v":0},{"$f":"Financial_analysis!AE$19","v":0},{"$f":"Financial_analysis!AF$19","v":0},{"$f":"Financial_analysis!AG$19","v":0},{"$f":"Financial_analysis!AH$19","v":0},{"$f":"Financial_analysis!AI$19","v":0},{"$f":"Financial_analysis!AJ$19","v":0},{"$f":"Financial_analysis!AK$19","v":0},{"$f":"Financial_analysis!AL$19","v":0},{"$f":"Financial_analysis!AM$19","v":0},{"$f":"Financial_analysis!AN$19","v":0},{"$f":"Financial_analysis!AO$19","v":0},{"$f":"Financial_analysis!AP$19","v":0},{"$f":"Financial_analysis!AQ$19","v":0},{"$f":"Financial_analysis!AR$19","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT103:$BC103,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE103:$BN103,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I103:AR103)","v":4882.6666779170046},null,null,{"$f":"$F101*Financial_analysis!I$11","v":0},{"$f":"$F101*Financial_analysis!J$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!K$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!L$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!M$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!N$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!O$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!P$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!Q$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!R$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!S$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!T$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!U$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!V$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!W$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!X$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!Y$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!Z$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!AA$11","v":256.98245673247379},{"$f":"$F101*Financial_analysis!AB$11","v":256.98245673247379},{"$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$11","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT104:$BC104,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE104:$BN104,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I104:AR104)","v":-4055826.5385303805},null,null,{"$f":"SUM(I102:I103)","v":-10000},{"$f":"SUM(J102:J103)","v":-4136725.61387002},{"$f":"SUM(K102:K103)","v":-15736.113870020208},{"$f":"SUM(L102:L103)","v":-15736.113870020208},{"$f":"SUM(M102:M103)","v":-15736.113870020208},{"$f":"SUM(N102:N103)","v":-15736.113870020208},{"$f":"SUM(O102:O103)","v":-15736.113870020208},{"$f":"SUM(P102:P103)","v":-15736.113870020208},{"$f":"SUM(Q102:Q103)","v":-15736.113870020208},{"$f":"SUM(R102:R103)","v":-15736.113870020208},{"$f":"SUM(S102:S103)","v":-15736.113870020208},{"$f":"SUM(T102:T103)","v":-15736.113870020208},{"$f":"SUM(U102:U103)","v":-15736.113870020208},{"$f":"SUM(V102:V103)","v":-15736.113870020208},{"$f":"SUM(W102:W103)","v":-15736.113870020208},{"$f":"SUM(X102:X103)","v":-15736.113870020208},{"$f":"SUM(Y102:Y103)","v":-15736.113870020208},{"$f":"SUM(Z102:Z103)","v":-15736.113870020208},{"$f":"SUM(AA102:AA103)","v":-15736.113870020208},{"$f":"SUM(AB102:AB103)","v":358413.0111299798},{"$f":"SUM(AC102:AC103)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT105:$BC105,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE105:$BN105,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H105+I104","v":-10000},{"$f":"I105+J104","v":-4146725.61387002},{"$f":"J105+K104","v":-4162461.72774004},{"$f":"K105+L104","v":-4178197.8416100601},{"$f":"L105+M104","v":-4193933.9554800801},{"$f":"M105+N104","v":-4209670.0693501001},{"$f":"N105+O104","v":-4225406.1832201201},{"$f":"O105+P104","v":-4241142.2970901402},{"$f":"P105+Q104","v":-4256878.4109601602},{"$f":"Q105+R104","v":-4272614.5248301802},{"$f":"R105+S104","v":-4288350.6387002002},{"$f":"S105+T104","v":-4304086.7525702203},{"$f":"T105+U104","v":-4319822.8664402403},{"$f":"U105+V104","v":-4335558.9803102603},{"$f":"V105+W104","v":-4351295.0941802803},{"$f":"W105+X104","v":-4367031.2080503004},{"$f":"X105+Y104","v":-4382767.3219203204},{"$f":"Y105+Z104","v":-4398503.4357903404},{"$f":"Z105+AA104","v":-4414239.5496603604},{"$f":"AA105+AB104","v":-4055826.5385303805},{"$f":"AB105+AC104","v":-4055826.5385303805},{"$f":"AC105+AD104","v":-4055826.5385303805},{"$f":"AD105+AE104","v":-4055826.5385303805},{"$f":"AE105+AF104","v":-4055826.5385303805},{"$f":"AF105+AG104","v":-4055826.5385303805},{"$f":"AG105+AH104","v":-4055826.5385303805},{"$f":"AH105+AI104","v":-4055826.5385303805},{"$f":"AI105+AJ104","v":-4055826.5385303805},{"$f":"AJ105+AK104","v":-4055826.5385303805},{"$f":"AK105+AL104","v":-4055826.5385303805},{"$f":"AL105+AM104","v":-4055826.5385303805},{"$f":"AM105+AN104","v":-4055826.5385303805},{"$f":"AN105+AO104","v":-4055826.5385303805},{"$f":"AO105+AP104","v":-4055826.5385303805},{"$f":"AP105+AQ104","v":-4055826.5385303805},{"$f":"AQ105+AR104","v":-4055826.5385303805},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT107:$BC107,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE107:$BN107,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I107:AR107)","v":-3847673.0982126398},null,null,{"$f":"I104/(1+Calc!$F$691)^Config!I$15","v":-9615.3846153846152},{"$f":"J104/(1+Calc!$F$691)^Config!J$15","v":-3824635.3678531987},{"$f":"K104/(1+Calc!$F$691)^Config!K$15","v":-13989.347930078842},{"$f":"L104/(1+Calc!$F$691)^Config!L$15","v":-13451.296086614269},{"$f":"M104/(1+Calc!$F$691)^Config!M$15","v":-12933.938544821413},{"$f":"N104/(1+Calc!$F$691)^Config!N$15","v":-12436.479370020588},{"$f":"O104/(1+Calc!$F$691)^Config!O$15","v":-11958.153240404414},{"$f":"P104/(1+Calc!$F$691)^Config!P$15","v":-11498.224269619626},{"$f":"Q104/(1+Calc!$F$691)^Config!Q$15","v":-11055.984874634256},{"$f":"R104/(1+Calc!$F$691)^Config!R$15","v":-10630.754687148323},{"$f":"S104/(1+Calc!$F$691)^Config!S$15","v":-10221.879506873387},{"$f":"T104/(1+Calc!$F$691)^Config!T$15","v":-9828.7302950705634},{"$f":"U104/(1+Calc!$F$691)^Config!U$15","v":-9450.7022067986181},{"$f":"V104/(1+Calc!$F$691)^Config!V$15","v":-9087.213660383286},{"$f":"W104/(1+Calc!$F$691)^Config!W$15","v":-8737.705442676237},{"$f":"X104/(1+Calc!$F$691)^Config!X$15","v":-8401.639848727149},{"$f":"Y104/(1+Calc!$F$691)^Config!Y$15","v":-8078.4998545453363},{"$f":"Z104/(1+Calc!$F$691)^Config!Z$15","v":-7767.7883216782066},{"$f":"AA104/(1+Calc!$F$691)^Config!AA$15","v":-7469.0272323828913},{"$f":"AB104/(1+Calc!$F$691)^Config!AB$15","v":163575.01962842117},{"$f":"AC104/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD104/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE104/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF104/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG104/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH104/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI104/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ104/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK104/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL104/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM104/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN104/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO104/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP104/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ104/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR104/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT108:$BC108,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE108:$BN108,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H108+I107","v":-9615.3846153846152},{"$f":"I108+J107","v":-3834250.7524685832},{"$f":"J108+K107","v":-3848240.100398662},{"$f":"K108+L107","v":-3861691.3964852765},{"$f":"L108+M107","v":-3874625.335030098},{"$f":"M108+N107","v":-3887061.8144001188},{"$f":"N108+O107","v":-3899019.9676405233},{"$f":"O108+P107","v":-3910518.191910143},{"$f":"P108+Q107","v":-3921574.1767847771},{"$f":"Q108+R107","v":-3932204.9314719252},{"$f":"R108+S107","v":-3942426.8109787987},{"$f":"S108+T107","v":-3952255.5412738691},{"$f":"T108+U107","v":-3961706.2434806679},{"$f":"U108+V107","v":-3970793.4571410511},{"$f":"V108+W107","v":-3979531.1625837274},{"$f":"W108+X107","v":-3987932.8024324547},{"$f":"X108+Y107","v":-3996011.3022869998},{"$f":"Y108+Z107","v":-4003779.0906086778},{"$f":"Z108+AA107","v":-4011248.1178410607},{"$f":"AA108+AB107","v":-3847673.0982126398},{"$f":"AB108+AC107","v":-3847673.0982126398},{"$f":"AC108+AD107","v":-3847673.0982126398},{"$f":"AD108+AE107","v":-3847673.0982126398},{"$f":"AE108+AF107","v":-3847673.0982126398},{"$f":"AF108+AG107","v":-3847673.0982126398},{"$f":"AG108+AH107","v":-3847673.0982126398},{"$f":"AH108+AI107","v":-3847673.0982126398},{"$f":"AI108+AJ107","v":-3847673.0982126398},{"$f":"AJ108+AK107","v":-3847673.0982126398},{"$f":"AK108+AL107","v":-3847673.0982126398},{"$f":"AL108+AM107","v":-3847673.0982126398},{"$f":"AM108+AN107","v":-3847673.0982126398},{"$f":"AN108+AO107","v":-3847673.0982126398},{"$f":"AO108+AP107","v":-3847673.0982126398},{"$f":"AP108+AQ107","v":-3847673.0982126398},{"$f":"AQ108+AR107","v":-3847673.0982126398},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT110:$BC110,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT111:$BC111,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C)"},{"$f":"INDEX($BE111:$BN111,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F107","v":-3847673.0982126398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT112:$BC112,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C)"},{"$f":"INDEX($BE112:$BN112,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I104:AR104),\"n/a\")","v":-0.14084285873877112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT113:$BC113,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(C) change"},{"$f":"INDEX($BE113:$BN113,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F111>0,Financial_analysis!$F$26>0),F111/Financial_analysis!$F$26-1,IF(AND(F111<0,Financial_analysis!$F$26<0),-(F111/Financial_analysis!$F$26-1),\"n/a\")),\"n/a\")","v":8.4275399668443107E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT114:$BC114,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(C) change"},{"$f":"INDEX($BE114:$BN114,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F112-Financial_analysis!$F$27,\"n/a\")","v":2.763241316635634E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(C) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT116:$BC116,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Financial profitability - Return on national capital"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial profitability - Return on national capital","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT118:$BC118,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures sensitivity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT120:$BC120,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures sensitivity - decrease"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - decrease","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT122:$BC122,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures change"},{"$f":"INDEX($BE122:$BN122,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$80","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT123:$BC123,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE123:$BN123,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I123:AR123)","v":-2838072.8552082991},null,null,{"$f":"Financial_analysis!I$44","v":-7000},{"$f":"Financial_analysis!J$44","v":-2917346.2463267529},{"$f":"Financial_analysis!K$44","v":-15993.096326752682},{"$f":"Financial_analysis!L$44","v":-15993.096326752682},{"$f":"Financial_analysis!M$44","v":-15993.096326752682},{"$f":"Financial_analysis!N$44","v":-15993.096326752682},{"$f":"Financial_analysis!O$44","v":-15993.096326752682},{"$f":"Financial_analysis!P$44","v":-15993.096326752682},{"$f":"Financial_analysis!Q$44","v":-15993.096326752682},{"$f":"Financial_analysis!R$44","v":-15993.096326752682},{"$f":"Financial_analysis!S$44","v":-15993.096326752682},{"$f":"Financial_analysis!T$44","v":-15993.096326752682},{"$f":"Financial_analysis!U$44","v":-15993.096326752682},{"$f":"Financial_analysis!V$44","v":-15993.096326752682},{"$f":"Financial_analysis!W$44","v":-15993.096326752682},{"$f":"Financial_analysis!X$44","v":-15993.096326752682},{"$f":"Financial_analysis!Y$44","v":-15993.096326752682},{"$f":"Financial_analysis!Z$44","v":-15993.096326752682},{"$f":"Financial_analysis!AA$44","v":-15993.096326752682},{"$f":"Financial_analysis!AB$44","v":358156.02867324732},{"$f":"Financial_analysis!AC$44","v":0},{"$f":"Financial_analysis!AD$44","v":0},{"$f":"Financial_analysis!AE$44","v":0},{"$f":"Financial_analysis!AF$44","v":0},{"$f":"Financial_analysis!AG$44","v":0},{"$f":"Financial_analysis!AH$44","v":0},{"$f":"Financial_analysis!AI$44","v":0},{"$f":"Financial_analysis!AJ$44","v":0},{"$f":"Financial_analysis!AK$44","v":0},{"$f":"Financial_analysis!AL$44","v":0},{"$f":"Financial_analysis!AM$44","v":0},{"$f":"Financial_analysis!AN$44","v":0},{"$f":"Financial_analysis!AO$44","v":0},{"$f":"Financial_analysis!AP$44","v":0},{"$f":"Financial_analysis!AQ$44","v":0},{"$f":"Financial_analysis!AR$44","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT124:$BC124,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE124:$BN124,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I124:AR124)","v":29028.181500000006},null,null,{"$f":"$F122*SUM(Financial_analysis!I$38,Financial_analysis!I$39,Financial_analysis!I$40)","v":70},{"$f":"$F122*SUM(Financial_analysis!J$38,Financial_analysis!J$39,Financial_analysis!J$40)","v":28958.181500000006},{"$f":"$F122*SUM(Financial_analysis!K$38,Financial_analysis!K$39,Financial_analysis!K$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!L$38,Financial_analysis!L$39,Financial_analysis!L$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!M$38,Financial_analysis!M$39,Financial_analysis!M$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!N$38,Financial_analysis!N$39,Financial_analysis!N$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!O$38,Financial_analysis!O$39,Financial_analysis!O$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!P$38,Financial_analysis!P$39,Financial_analysis!P$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!Q$38,Financial_analysis!Q$39,Financial_analysis!Q$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!R$38,Financial_analysis!R$39,Financial_analysis!R$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!S$38,Financial_analysis!S$39,Financial_analysis!S$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!T$38,Financial_analysis!T$39,Financial_analysis!T$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!U$38,Financial_analysis!U$39,Financial_analysis!U$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!V$38,Financial_analysis!V$39,Financial_analysis!V$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!W$38,Financial_analysis!W$39,Financial_analysis!W$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!X$38,Financial_analysis!X$39,Financial_analysis!X$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!Y$38,Financial_analysis!Y$39,Financial_analysis!Y$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!Z$38,Financial_analysis!Z$39,Financial_analysis!Z$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AA$38,Financial_analysis!AA$39,Financial_analysis!AA$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AB$38,Financial_analysis!AB$39,Financial_analysis!AB$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AC$38,Financial_analysis!AC$39,Financial_analysis!AC$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AD$38,Financial_analysis!AD$39,Financial_analysis!AD$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AE$38,Financial_analysis!AE$39,Financial_analysis!AE$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AF$38,Financial_analysis!AF$39,Financial_analysis!AF$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AG$38,Financial_analysis!AG$39,Financial_analysis!AG$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AH$38,Financial_analysis!AH$39,Financial_analysis!AH$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AI$38,Financial_analysis!AI$39,Financial_analysis!AI$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AJ$38,Financial_analysis!AJ$39,Financial_analysis!AJ$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AK$38,Financial_analysis!AK$39,Financial_analysis!AK$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AL$38,Financial_analysis!AL$39,Financial_analysis!AL$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AM$38,Financial_analysis!AM$39,Financial_analysis!AM$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AN$38,Financial_analysis!AN$39,Financial_analysis!AN$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AO$38,Financial_analysis!AO$39,Financial_analysis!AO$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AP$38,Financial_analysis!AP$39,Financial_analysis!AP$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AQ$38,Financial_analysis!AQ$39,Financial_analysis!AQ$40)","v":0},{"$f":"$F122*SUM(Financial_analysis!AR$38,Financial_analysis!AR$39,Financial_analysis!AR$40)","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT125:$BC125,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE125:$BN125,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I125:AR125)","v":-2809044.6737082992},null,null,{"$f":"SUM(I123:I124)","v":-6930},{"$f":"SUM(J123:J124)","v":-2888388.064826753},{"$f":"SUM(K123:K124)","v":-15993.096326752682},{"$f":"SUM(L123:L124)","v":-15993.096326752682},{"$f":"SUM(M123:M124)","v":-15993.096326752682},{"$f":"SUM(N123:N124)","v":-15993.096326752682},{"$f":"SUM(O123:O124)","v":-15993.096326752682},{"$f":"SUM(P123:P124)","v":-15993.096326752682},{"$f":"SUM(Q123:Q124)","v":-15993.096326752682},{"$f":"SUM(R123:R124)","v":-15993.096326752682},{"$f":"SUM(S123:S124)","v":-15993.096326752682},{"$f":"SUM(T123:T124)","v":-15993.096326752682},{"$f":"SUM(U123:U124)","v":-15993.096326752682},{"$f":"SUM(V123:V124)","v":-15993.096326752682},{"$f":"SUM(W123:W124)","v":-15993.096326752682},{"$f":"SUM(X123:X124)","v":-15993.096326752682},{"$f":"SUM(Y123:Y124)","v":-15993.096326752682},{"$f":"SUM(Z123:Z124)","v":-15993.096326752682},{"$f":"SUM(AA123:AA124)","v":-15993.096326752682},{"$f":"SUM(AB123:AB124)","v":358156.02867324732},{"$f":"SUM(AC123:AC124)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT126:$BC126,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE126:$BN126,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H126+I125","v":-6930},{"$f":"I126+J125","v":-2895318.064826753},{"$f":"J126+K125","v":-2911311.1611535056},{"$f":"K126+L125","v":-2927304.2574802581},{"$f":"L126+M125","v":-2943297.3538070107},{"$f":"M126+N125","v":-2959290.4501337633},{"$f":"N126+O125","v":-2975283.5464605158},{"$f":"O126+P125","v":-2991276.6427872684},{"$f":"P126+Q125","v":-3007269.739114021},{"$f":"Q126+R125","v":-3023262.8354407735},{"$f":"R126+S125","v":-3039255.9317675261},{"$f":"S126+T125","v":-3055249.0280942786},{"$f":"T126+U125","v":-3071242.1244210312},{"$f":"U126+V125","v":-3087235.2207477838},{"$f":"V126+W125","v":-3103228.3170745363},{"$f":"W126+X125","v":-3119221.4134012889},{"$f":"X126+Y125","v":-3135214.5097280415},{"$f":"Y126+Z125","v":-3151207.606054794},{"$f":"Z126+AA125","v":-3167200.7023815466},{"$f":"AA126+AB125","v":-2809044.6737082992},{"$f":"AB126+AC125","v":-2809044.6737082992},{"$f":"AC126+AD125","v":-2809044.6737082992},{"$f":"AD126+AE125","v":-2809044.6737082992},{"$f":"AE126+AF125","v":-2809044.6737082992},{"$f":"AF126+AG125","v":-2809044.6737082992},{"$f":"AG126+AH125","v":-2809044.6737082992},{"$f":"AH126+AI125","v":-2809044.6737082992},{"$f":"AI126+AJ125","v":-2809044.6737082992},{"$f":"AJ126+AK125","v":-2809044.6737082992},{"$f":"AK126+AL125","v":-2809044.6737082992},{"$f":"AL126+AM125","v":-2809044.6737082992},{"$f":"AM126+AN125","v":-2809044.6737082992},{"$f":"AN126+AO125","v":-2809044.6737082992},{"$f":"AO126+AP125","v":-2809044.6737082992},{"$f":"AP126+AQ125","v":-2809044.6737082992},{"$f":"AQ126+AR125","v":-2809044.6737082992},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT128:$BC128,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE128:$BN128,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I128:AR128)","v":-2693570.7204332408},null,null,{"$f":"I125/(1+Calc!$F$691)^Config!I$15","v":-6663.4615384615381},{"$f":"J125/(1+Calc!$F$691)^Config!J$15","v":-2670477.1309418939},{"$f":"K125/(1+Calc!$F$691)^Config!K$15","v":-14217.804398356318},{"$f":"L125/(1+Calc!$F$691)^Config!L$15","v":-13670.965767650305},{"$f":"M125/(1+Calc!$F$691)^Config!M$15","v":-13145.159391971445},{"$f":"N125/(1+Calc!$F$691)^Config!N$15","v":-12639.576338434081},{"$f":"O125/(1+Calc!$F$691)^Config!O$15","v":-12153.438786955849},{"$f":"P125/(1+Calc!$F$691)^Config!P$15","v":-11685.998833611391},{"$f":"Q125/(1+Calc!$F$691)^Config!Q$15","v":-11236.537340010951},{"$f":"R125/(1+Calc!$F$691)^Config!R$15","v":-10804.362826933608},{"$f":"S125/(1+Calc!$F$691)^Config!S$15","v":-10388.810410513086},{"$f":"T125/(1+Calc!$F$691)^Config!T$15","v":-9989.2407793395032},{"$f":"U125/(1+Calc!$F$691)^Config!U$15","v":-9605.0392109033673},{"$f":"V125/(1+Calc!$F$691)^Config!V$15","v":-9235.6146258686222},{"$f":"W125/(1+Calc!$F$691)^Config!W$15","v":-8880.3986787198301},{"$f":"X125/(1+Calc!$F$691)^Config!X$15","v":-8538.8448833844504},{"$f":"Y125/(1+Calc!$F$691)^Config!Y$15","v":-8210.427772485049},{"$f":"Z125/(1+Calc!$F$691)^Config!Z$15","v":-7894.6420889279298},{"$f":"AA125/(1+Calc!$F$691)^Config!AA$15","v":-7591.0020085845481},{"$f":"AB125/(1+Calc!$F$691)^Config!AB$15","v":163457.73618976574},{"$f":"AC125/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD125/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE125/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF125/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG125/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH125/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI125/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ125/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK125/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL125/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM125/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN125/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO125/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP125/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ125/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR125/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT129:$BC129,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE129:$BN129,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H129+I128","v":-6663.4615384615381},{"$f":"I129+J128","v":-2677140.5924803554},{"$f":"J129+K128","v":-2691358.3968787119},{"$f":"K129+L128","v":-2705029.3626463623},{"$f":"L129+M128","v":-2718174.5220383336},{"$f":"M129+N128","v":-2730814.0983767677},{"$f":"N129+O128","v":-2742967.5371637237},{"$f":"O129+P128","v":-2754653.5359973353},{"$f":"P129+Q128","v":-2765890.0733373463},{"$f":"Q129+R128","v":-2776694.4361642799},{"$f":"R129+S128","v":-2787083.246574793},{"$f":"S129+T128","v":-2797072.4873541323},{"$f":"T129+U128","v":-2806677.5265650358},{"$f":"U129+V128","v":-2815913.1411909047},{"$f":"V129+W128","v":-2824793.5398696247},{"$f":"W129+X128","v":-2833332.3847530093},{"$f":"X129+Y128","v":-2841542.8125254945},{"$f":"Y129+Z128","v":-2849437.4546144223},{"$f":"Z129+AA128","v":-2857028.4566230066},{"$f":"AA129+AB128","v":-2693570.7204332408},{"$f":"AB129+AC128","v":-2693570.7204332408},{"$f":"AC129+AD128","v":-2693570.7204332408},{"$f":"AD129+AE128","v":-2693570.7204332408},{"$f":"AE129+AF128","v":-2693570.7204332408},{"$f":"AF129+AG128","v":-2693570.7204332408},{"$f":"AG129+AH128","v":-2693570.7204332408},{"$f":"AH129+AI128","v":-2693570.7204332408},{"$f":"AI129+AJ128","v":-2693570.7204332408},{"$f":"AJ129+AK128","v":-2693570.7204332408},{"$f":"AK129+AL128","v":-2693570.7204332408},{"$f":"AL129+AM128","v":-2693570.7204332408},{"$f":"AM129+AN128","v":-2693570.7204332408},{"$f":"AN129+AO128","v":-2693570.7204332408},{"$f":"AO129+AP128","v":-2693570.7204332408},{"$f":"AP129+AQ128","v":-2693570.7204332408},{"$f":"AQ129+AR128","v":-2693570.7204332408},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT131:$BC131,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT132:$BC132,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"INDEX($BE132:$BN132,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F128","v":-2693570.7204332408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT133:$BC133,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE133:$BN133,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I125:AR125),\"n/a\")","v":-0.1256413814806735},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT134:$BC134,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K) change"},{"$f":"INDEX($BE134:$BN134,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F132>0,Financial_analysis!$F$51>0),F132/Financial_analysis!$F$51-1,IF(AND(F132<0,Financial_analysis!$F$51<0),-(F132/Financial_analysis!$F$51-1),\"n/a\")),\"n/a\")","v":9.8664390911582522E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT135:$BC135,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K) change"},{"$f":"INDEX($BE135:$BN135,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F133-Financial_analysis!$F$52,\"n/a\")","v":4.2897416190368354E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT137:$BC137,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures sensitivity - increase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT139:$BC139,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures change"},{"$f":"INDEX($BE139:$BN139,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$80","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT140:$BC140,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE140:$BN140,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I140:AR140)","v":-2838072.8552082991},null,null,{"$f":"Financial_analysis!I$44","v":-7000},{"$f":"Financial_analysis!J$44","v":-2917346.2463267529},{"$f":"Financial_analysis!K$44","v":-15993.096326752682},{"$f":"Financial_analysis!L$44","v":-15993.096326752682},{"$f":"Financial_analysis!M$44","v":-15993.096326752682},{"$f":"Financial_analysis!N$44","v":-15993.096326752682},{"$f":"Financial_analysis!O$44","v":-15993.096326752682},{"$f":"Financial_analysis!P$44","v":-15993.096326752682},{"$f":"Financial_analysis!Q$44","v":-15993.096326752682},{"$f":"Financial_analysis!R$44","v":-15993.096326752682},{"$f":"Financial_analysis!S$44","v":-15993.096326752682},{"$f":"Financial_analysis!T$44","v":-15993.096326752682},{"$f":"Financial_analysis!U$44","v":-15993.096326752682},{"$f":"Financial_analysis!V$44","v":-15993.096326752682},{"$f":"Financial_analysis!W$44","v":-15993.096326752682},{"$f":"Financial_analysis!X$44","v":-15993.096326752682},{"$f":"Financial_analysis!Y$44","v":-15993.096326752682},{"$f":"Financial_analysis!Z$44","v":-15993.096326752682},{"$f":"Financial_analysis!AA$44","v":-15993.096326752682},{"$f":"Financial_analysis!AB$44","v":358156.02867324732},{"$f":"Financial_analysis!AC$44","v":0},{"$f":"Financial_analysis!AD$44","v":0},{"$f":"Financial_analysis!AE$44","v":0},{"$f":"Financial_analysis!AF$44","v":0},{"$f":"Financial_analysis!AG$44","v":0},{"$f":"Financial_analysis!AH$44","v":0},{"$f":"Financial_analysis!AI$44","v":0},{"$f":"Financial_analysis!AJ$44","v":0},{"$f":"Financial_analysis!AK$44","v":0},{"$f":"Financial_analysis!AL$44","v":0},{"$f":"Financial_analysis!AM$44","v":0},{"$f":"Financial_analysis!AN$44","v":0},{"$f":"Financial_analysis!AO$44","v":0},{"$f":"Financial_analysis!AP$44","v":0},{"$f":"Financial_analysis!AQ$44","v":0},{"$f":"Financial_analysis!AR$44","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT141:$BC141,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE141:$BN141,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I141:AR141)","v":-29028.181500000006},null,null,{"$f":"$F139*SUM(Financial_analysis!I$38,Financial_analysis!I$39,Financial_analysis!I$40)","v":-70},{"$f":"$F139*SUM(Financial_analysis!J$38,Financial_analysis!J$39,Financial_analysis!J$40)","v":-28958.181500000006},{"$f":"$F139*SUM(Financial_analysis!K$38,Financial_analysis!K$39,Financial_analysis!K$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!L$38,Financial_analysis!L$39,Financial_analysis!L$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!M$38,Financial_analysis!M$39,Financial_analysis!M$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!N$38,Financial_analysis!N$39,Financial_analysis!N$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!O$38,Financial_analysis!O$39,Financial_analysis!O$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!P$38,Financial_analysis!P$39,Financial_analysis!P$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!Q$38,Financial_analysis!Q$39,Financial_analysis!Q$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!R$38,Financial_analysis!R$39,Financial_analysis!R$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!S$38,Financial_analysis!S$39,Financial_analysis!S$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!T$38,Financial_analysis!T$39,Financial_analysis!T$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!U$38,Financial_analysis!U$39,Financial_analysis!U$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!V$38,Financial_analysis!V$39,Financial_analysis!V$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!W$38,Financial_analysis!W$39,Financial_analysis!W$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!X$38,Financial_analysis!X$39,Financial_analysis!X$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!Y$38,Financial_analysis!Y$39,Financial_analysis!Y$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!Z$38,Financial_analysis!Z$39,Financial_analysis!Z$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AA$38,Financial_analysis!AA$39,Financial_analysis!AA$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AB$38,Financial_analysis!AB$39,Financial_analysis!AB$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AC$38,Financial_analysis!AC$39,Financial_analysis!AC$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AD$38,Financial_analysis!AD$39,Financial_analysis!AD$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AE$38,Financial_analysis!AE$39,Financial_analysis!AE$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AF$38,Financial_analysis!AF$39,Financial_analysis!AF$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AG$38,Financial_analysis!AG$39,Financial_analysis!AG$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AH$38,Financial_analysis!AH$39,Financial_analysis!AH$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AI$38,Financial_analysis!AI$39,Financial_analysis!AI$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AJ$38,Financial_analysis!AJ$39,Financial_analysis!AJ$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AK$38,Financial_analysis!AK$39,Financial_analysis!AK$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AL$38,Financial_analysis!AL$39,Financial_analysis!AL$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AM$38,Financial_analysis!AM$39,Financial_analysis!AM$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AN$38,Financial_analysis!AN$39,Financial_analysis!AN$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AO$38,Financial_analysis!AO$39,Financial_analysis!AO$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AP$38,Financial_analysis!AP$39,Financial_analysis!AP$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AQ$38,Financial_analysis!AQ$39,Financial_analysis!AQ$40)","v":0},{"$f":"$F139*SUM(Financial_analysis!AR$38,Financial_analysis!AR$39,Financial_analysis!AR$40)","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT142:$BC142,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE142:$BN142,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I142:AR142)","v":-2867101.0367082991},null,null,{"$f":"SUM(I140:I141)","v":-7070},{"$f":"SUM(J140:J141)","v":-2946304.4278267529},{"$f":"SUM(K140:K141)","v":-15993.096326752682},{"$f":"SUM(L140:L141)","v":-15993.096326752682},{"$f":"SUM(M140:M141)","v":-15993.096326752682},{"$f":"SUM(N140:N141)","v":-15993.096326752682},{"$f":"SUM(O140:O141)","v":-15993.096326752682},{"$f":"SUM(P140:P141)","v":-15993.096326752682},{"$f":"SUM(Q140:Q141)","v":-15993.096326752682},{"$f":"SUM(R140:R141)","v":-15993.096326752682},{"$f":"SUM(S140:S141)","v":-15993.096326752682},{"$f":"SUM(T140:T141)","v":-15993.096326752682},{"$f":"SUM(U140:U141)","v":-15993.096326752682},{"$f":"SUM(V140:V141)","v":-15993.096326752682},{"$f":"SUM(W140:W141)","v":-15993.096326752682},{"$f":"SUM(X140:X141)","v":-15993.096326752682},{"$f":"SUM(Y140:Y141)","v":-15993.096326752682},{"$f":"SUM(Z140:Z141)","v":-15993.096326752682},{"$f":"SUM(AA140:AA141)","v":-15993.096326752682},{"$f":"SUM(AB140:AB141)","v":358156.02867324732},{"$f":"SUM(AC140:AC141)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT143:$BC143,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE143:$BN143,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H143+I142","v":-7070},{"$f":"I143+J142","v":-2953374.4278267529},{"$f":"J143+K142","v":-2969367.5241535055},{"$f":"K143+L142","v":-2985360.620480258},{"$f":"L143+M142","v":-3001353.7168070106},{"$f":"M143+N142","v":-3017346.8131337631},{"$f":"N143+O142","v":-3033339.9094605157},{"$f":"O143+P142","v":-3049333.0057872683},{"$f":"P143+Q142","v":-3065326.1021140208},{"$f":"Q143+R142","v":-3081319.1984407734},{"$f":"R143+S142","v":-3097312.294767526},{"$f":"S143+T142","v":-3113305.3910942785},{"$f":"T143+U142","v":-3129298.4874210311},{"$f":"U143+V142","v":-3145291.5837477837},{"$f":"V143+W142","v":-3161284.6800745362},{"$f":"W143+X142","v":-3177277.7764012888},{"$f":"X143+Y142","v":-3193270.8727280414},{"$f":"Y143+Z142","v":-3209263.9690547939},{"$f":"Z143+AA142","v":-3225257.0653815465},{"$f":"AA143+AB142","v":-2867101.0367082991},{"$f":"AB143+AC142","v":-2867101.0367082991},{"$f":"AC143+AD142","v":-2867101.0367082991},{"$f":"AD143+AE142","v":-2867101.0367082991},{"$f":"AE143+AF142","v":-2867101.0367082991},{"$f":"AF143+AG142","v":-2867101.0367082991},{"$f":"AG143+AH142","v":-2867101.0367082991},{"$f":"AH143+AI142","v":-2867101.0367082991},{"$f":"AI143+AJ142","v":-2867101.0367082991},{"$f":"AJ143+AK142","v":-2867101.0367082991},{"$f":"AK143+AL142","v":-2867101.0367082991},{"$f":"AL143+AM142","v":-2867101.0367082991},{"$f":"AM143+AN142","v":-2867101.0367082991},{"$f":"AN143+AO142","v":-2867101.0367082991},{"$f":"AO143+AP142","v":-2867101.0367082991},{"$f":"AP143+AQ142","v":-2867101.0367082991},{"$f":"AQ143+AR142","v":-2867101.0367082991},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT145:$BC145,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE145:$BN145,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I145:AR145)","v":-2747252.2690648977},null,null,{"$f":"I142/(1+Calc!$F$691)^Config!I$15","v":-6798.0769230769229},{"$f":"J142/(1+Calc!$F$691)^Config!J$15","v":-2724024.0641889353},{"$f":"K142/(1+Calc!$F$691)^Config!K$15","v":-14217.804398356318},{"$f":"L142/(1+Calc!$F$691)^Config!L$15","v":-13670.965767650305},{"$f":"M142/(1+Calc!$F$691)^Config!M$15","v":-13145.159391971445},{"$f":"N142/(1+Calc!$F$691)^Config!N$15","v":-12639.576338434081},{"$f":"O142/(1+Calc!$F$691)^Config!O$15","v":-12153.438786955849},{"$f":"P142/(1+Calc!$F$691)^Config!P$15","v":-11685.998833611391},{"$f":"Q142/(1+Calc!$F$691)^Config!Q$15","v":-11236.537340010951},{"$f":"R142/(1+Calc!$F$691)^Config!R$15","v":-10804.362826933608},{"$f":"S142/(1+Calc!$F$691)^Config!S$15","v":-10388.810410513086},{"$f":"T142/(1+Calc!$F$691)^Config!T$15","v":-9989.2407793395032},{"$f":"U142/(1+Calc!$F$691)^Config!U$15","v":-9605.0392109033673},{"$f":"V142/(1+Calc!$F$691)^Config!V$15","v":-9235.6146258686222},{"$f":"W142/(1+Calc!$F$691)^Config!W$15","v":-8880.3986787198301},{"$f":"X142/(1+Calc!$F$691)^Config!X$15","v":-8538.8448833844504},{"$f":"Y142/(1+Calc!$F$691)^Config!Y$15","v":-8210.427772485049},{"$f":"Z142/(1+Calc!$F$691)^Config!Z$15","v":-7894.6420889279298},{"$f":"AA142/(1+Calc!$F$691)^Config!AA$15","v":-7591.0020085845481},{"$f":"AB142/(1+Calc!$F$691)^Config!AB$15","v":163457.73618976574},{"$f":"AC142/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD142/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE142/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF142/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG142/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH142/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI142/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ142/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK142/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL142/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM142/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN142/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO142/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP142/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ142/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR142/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT146:$BC146,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE146:$BN146,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H146+I145","v":-6798.0769230769229},{"$f":"I146+J145","v":-2730822.1411120123},{"$f":"J146+K145","v":-2745039.9455103688},{"$f":"K146+L145","v":-2758710.9112780192},{"$f":"L146+M145","v":-2771856.0706699905},{"$f":"M146+N145","v":-2784495.6470084246},{"$f":"N146+O145","v":-2796649.0857953806},{"$f":"O146+P145","v":-2808335.0846289922},{"$f":"P146+Q145","v":-2819571.6219690032},{"$f":"Q146+R145","v":-2830375.9847959368},{"$f":"R146+S145","v":-2840764.7952064499},{"$f":"S146+T145","v":-2850754.0359857893},{"$f":"T146+U145","v":-2860359.0751966927},{"$f":"U146+V145","v":-2869594.6898225616},{"$f":"V146+W145","v":-2878475.0885012816},{"$f":"W146+X145","v":-2887013.9333846662},{"$f":"X146+Y145","v":-2895224.3611571514},{"$f":"Y146+Z145","v":-2903119.0032460792},{"$f":"Z146+AA145","v":-2910710.0052546635},{"$f":"AA146+AB145","v":-2747252.2690648977},{"$f":"AB146+AC145","v":-2747252.2690648977},{"$f":"AC146+AD145","v":-2747252.2690648977},{"$f":"AD146+AE145","v":-2747252.2690648977},{"$f":"AE146+AF145","v":-2747252.2690648977},{"$f":"AF146+AG145","v":-2747252.2690648977},{"$f":"AG146+AH145","v":-2747252.2690648977},{"$f":"AH146+AI145","v":-2747252.2690648977},{"$f":"AI146+AJ145","v":-2747252.2690648977},{"$f":"AJ146+AK145","v":-2747252.2690648977},{"$f":"AK146+AL145","v":-2747252.2690648977},{"$f":"AL146+AM145","v":-2747252.2690648977},{"$f":"AM146+AN145","v":-2747252.2690648977},{"$f":"AN146+AO145","v":-2747252.2690648977},{"$f":"AO146+AP145","v":-2747252.2690648977},{"$f":"AP146+AQ145","v":-2747252.2690648977},{"$f":"AQ146+AR145","v":-2747252.2690648977},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT148:$BC148,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT149:$BC149,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"INDEX($BE149:$BN149,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F145","v":-2747252.2690648977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT150:$BC150,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE150:$BN150,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I142:AR142),\"n/a\")","v":-0.12649515660287669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT151:$BC151,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K) change"},{"$f":"INDEX($BE151:$BN151,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F149>0,Financial_analysis!$F$51>0),F149/Financial_analysis!$F$51-1,IF(AND(F149<0,Financial_analysis!$F$51<0),-(F149/Financial_analysis!$F$51-1),\"n/a\")),\"n/a\")","v":-9.8664390911582522E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT152:$BC152,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K) change"},{"$f":"INDEX($BE152:$BN152,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F150-Financial_analysis!$F$52,\"n/a\")","v":-4.2480096029950953E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT154:$BC154,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses sensitivity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT156:$BC156,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses sensitivity - decrease"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - decrease","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT158:$BC158,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses change"},{"$f":"INDEX($BE158:$BN158,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$81","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT159:$BC159,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE159:$BN159,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I159:AR159)","v":-2838072.8552082991},null,null,{"$f":"Financial_analysis!I$44","v":-7000},{"$f":"Financial_analysis!J$44","v":-2917346.2463267529},{"$f":"Financial_analysis!K$44","v":-15993.096326752682},{"$f":"Financial_analysis!L$44","v":-15993.096326752682},{"$f":"Financial_analysis!M$44","v":-15993.096326752682},{"$f":"Financial_analysis!N$44","v":-15993.096326752682},{"$f":"Financial_analysis!O$44","v":-15993.096326752682},{"$f":"Financial_analysis!P$44","v":-15993.096326752682},{"$f":"Financial_analysis!Q$44","v":-15993.096326752682},{"$f":"Financial_analysis!R$44","v":-15993.096326752682},{"$f":"Financial_analysis!S$44","v":-15993.096326752682},{"$f":"Financial_analysis!T$44","v":-15993.096326752682},{"$f":"Financial_analysis!U$44","v":-15993.096326752682},{"$f":"Financial_analysis!V$44","v":-15993.096326752682},{"$f":"Financial_analysis!W$44","v":-15993.096326752682},{"$f":"Financial_analysis!X$44","v":-15993.096326752682},{"$f":"Financial_analysis!Y$44","v":-15993.096326752682},{"$f":"Financial_analysis!Z$44","v":-15993.096326752682},{"$f":"Financial_analysis!AA$44","v":-15993.096326752682},{"$f":"Financial_analysis!AB$44","v":358156.02867324732},{"$f":"Financial_analysis!AC$44","v":0},{"$f":"Financial_analysis!AD$44","v":0},{"$f":"Financial_analysis!AE$44","v":0},{"$f":"Financial_analysis!AF$44","v":0},{"$f":"Financial_analysis!AG$44","v":0},{"$f":"Financial_analysis!AH$44","v":0},{"$f":"Financial_analysis!AI$44","v":0},{"$f":"Financial_analysis!AJ$44","v":0},{"$f":"Financial_analysis!AK$44","v":0},{"$f":"Financial_analysis!AL$44","v":0},{"$f":"Financial_analysis!AM$44","v":0},{"$f":"Financial_analysis!AN$44","v":0},{"$f":"Financial_analysis!AO$44","v":0},{"$f":"Financial_analysis!AP$44","v":0},{"$f":"Financial_analysis!AQ$44","v":0},{"$f":"Financial_analysis!AR$44","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT160:$BC160,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE160:$BN160,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I160:AR160)","v":7976.7049800000141},null,null,{"$f":"$F158*Financial_analysis!I$41","v":0},{"$f":"$F158*Financial_analysis!J$41","v":472.26342000000062},{"$f":"$F158*Financial_analysis!K$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!L$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!M$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!N$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!O$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!P$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!Q$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!R$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!S$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!T$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!U$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!V$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!W$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!X$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!Y$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!Z$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!AA$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!AB$41","v":416.91342000000066},{"$f":"$F158*Financial_analysis!AC$41","v":0},{"$f":"$F158*Financial_analysis!AD$41","v":0},{"$f":"$F158*Financial_analysis!AE$41","v":0},{"$f":"$F158*Financial_analysis!AF$41","v":0},{"$f":"$F158*Financial_analysis!AG$41","v":0},{"$f":"$F158*Financial_analysis!AH$41","v":0},{"$f":"$F158*Financial_analysis!AI$41","v":0},{"$f":"$F158*Financial_analysis!AJ$41","v":0},{"$f":"$F158*Financial_analysis!AK$41","v":0},{"$f":"$F158*Financial_analysis!AL$41","v":0},{"$f":"$F158*Financial_analysis!AM$41","v":0},{"$f":"$F158*Financial_analysis!AN$41","v":0},{"$f":"$F158*Financial_analysis!AO$41","v":0},{"$f":"$F158*Financial_analysis!AP$41","v":0},{"$f":"$F158*Financial_analysis!AQ$41","v":0},{"$f":"$F158*Financial_analysis!AR$41","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT161:$BC161,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE161:$BN161,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I161:AR161)","v":-2830096.1502282973},null,null,{"$f":"SUM(I159:I160)","v":-7000},{"$f":"SUM(J159:J160)","v":-2916873.9829067527},{"$f":"SUM(K159:K160)","v":-15576.182906752681},{"$f":"SUM(L159:L160)","v":-15576.182906752681},{"$f":"SUM(M159:M160)","v":-15576.182906752681},{"$f":"SUM(N159:N160)","v":-15576.182906752681},{"$f":"SUM(O159:O160)","v":-15576.182906752681},{"$f":"SUM(P159:P160)","v":-15576.182906752681},{"$f":"SUM(Q159:Q160)","v":-15576.182906752681},{"$f":"SUM(R159:R160)","v":-15576.182906752681},{"$f":"SUM(S159:S160)","v":-15576.182906752681},{"$f":"SUM(T159:T160)","v":-15576.182906752681},{"$f":"SUM(U159:U160)","v":-15576.182906752681},{"$f":"SUM(V159:V160)","v":-15576.182906752681},{"$f":"SUM(W159:W160)","v":-15576.182906752681},{"$f":"SUM(X159:X160)","v":-15576.182906752681},{"$f":"SUM(Y159:Y160)","v":-15576.182906752681},{"$f":"SUM(Z159:Z160)","v":-15576.182906752681},{"$f":"SUM(AA159:AA160)","v":-15576.182906752681},{"$f":"SUM(AB159:AB160)","v":358572.94209324731},{"$f":"SUM(AC159:AC160)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT162:$BC162,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE162:$BN162,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H162+I161","v":-7000},{"$f":"I162+J161","v":-2923873.9829067527},{"$f":"J162+K161","v":-2939450.1658135052},{"$f":"K162+L161","v":-2955026.3487202576},{"$f":"L162+M161","v":-2970602.5316270101},{"$f":"M162+N161","v":-2986178.7145337625},{"$f":"N162+O161","v":-3001754.897440515},{"$f":"O162+P161","v":-3017331.0803472674},{"$f":"P162+Q161","v":-3032907.2632540199},{"$f":"Q162+R161","v":-3048483.4461607723},{"$f":"R162+S161","v":-3064059.6290675248},{"$f":"S162+T161","v":-3079635.8119742773},{"$f":"T162+U161","v":-3095211.9948810297},{"$f":"U162+V161","v":-3110788.1777877822},{"$f":"V162+W161","v":-3126364.3606945346},{"$f":"W162+X161","v":-3141940.5436012871},{"$f":"X162+Y161","v":-3157516.7265080395},{"$f":"Y162+Z161","v":-3173092.909414792},{"$f":"Z162+AA161","v":-3188669.0923215444},{"$f":"AA162+AB161","v":-2830096.1502282973},{"$f":"AB162+AC161","v":-2830096.1502282973},{"$f":"AC162+AD161","v":-2830096.1502282973},{"$f":"AD162+AE161","v":-2830096.1502282973},{"$f":"AE162+AF161","v":-2830096.1502282973},{"$f":"AF162+AG161","v":-2830096.1502282973},{"$f":"AG162+AH161","v":-2830096.1502282973},{"$f":"AH162+AI161","v":-2830096.1502282973},{"$f":"AI162+AJ161","v":-2830096.1502282973},{"$f":"AJ162+AK161","v":-2830096.1502282973},{"$f":"AK162+AL161","v":-2830096.1502282973},{"$f":"AL162+AM161","v":-2830096.1502282973},{"$f":"AM162+AN161","v":-2830096.1502282973},{"$f":"AN162+AO161","v":-2830096.1502282973},{"$f":"AO162+AP161","v":-2830096.1502282973},{"$f":"AP162+AQ161","v":-2830096.1502282973},{"$f":"AQ162+AR161","v":-2830096.1502282973},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT164:$BC164,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE164:$BN164,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I164:AR164)","v":-2715095.2094157427},null,null,{"$f":"I161/(1+Calc!$F$691)^Config!I$15","v":-6730.7692307692305},{"$f":"J161/(1+Calc!$F$691)^Config!J$15","v":-2696813.9634862724},{"$f":"K161/(1+Calc!$F$691)^Config!K$15","v":-13847.16988609528},{"$f":"L161/(1+Calc!$F$691)^Config!L$15","v":-13314.586428937768},{"$f":"M161/(1+Calc!$F$691)^Config!M$15","v":-12802.486950901697},{"$f":"N161/(1+Calc!$F$691)^Config!N$15","v":-12310.083606636248},{"$f":"O161/(1+Calc!$F$691)^Config!O$15","v":-11836.618852534855},{"$f":"P161/(1+Calc!$F$691)^Config!P$15","v":-11381.364281283511},{"$f":"Q161/(1+Calc!$F$691)^Config!Q$15","v":-10943.619501234145},{"$f":"R161/(1+Calc!$F$691)^Config!R$15","v":-10522.711058878986},{"$f":"S161/(1+Calc!$F$691)^Config!S$15","v":-10117.991402768257},{"$f":"T161/(1+Calc!$F$691)^Config!T$15","v":-9728.8378872771682},{"$f":"U161/(1+Calc!$F$691)^Config!U$15","v":-9354.6518146895833},{"$f":"V161/(1+Calc!$F$691)^Config!V$15","v":-8994.8575141246001},{"$f":"W161/(1+Calc!$F$691)^Config!W$15","v":-8648.9014558890394},{"$f":"X161/(1+Calc!$F$691)^Config!X$15","v":-8316.2513998933046},{"$f":"Y161/(1+Calc!$F$691)^Config!Y$15","v":-7996.3955768204851},{"$f":"Z161/(1+Calc!$F$691)^Config!Z$15","v":-7688.8419007889279},{"$f":"AA161/(1+Calc!$F$691)^Config!AA$15","v":-7393.1172122970456},{"$f":"AB161/(1+Calc!$F$691)^Config!AB$15","v":163648.01003234988},{"$f":"AC161/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD161/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE161/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF161/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG161/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH161/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI161/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ161/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK161/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL161/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM161/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN161/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO161/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP161/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ161/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR161/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT165:$BC165,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE165:$BN165,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H165+I164","v":-6730.7692307692305},{"$f":"I165+J164","v":-2703544.7327170414},{"$f":"J165+K164","v":-2717391.9026031368},{"$f":"K165+L164","v":-2730706.4890320748},{"$f":"L165+M164","v":-2743508.9759829766},{"$f":"M165+N164","v":-2755819.0595896128},{"$f":"N165+O164","v":-2767655.6784421476},{"$f":"O165+P164","v":-2779037.0427234313},{"$f":"P165+Q164","v":-2789980.6622246653},{"$f":"Q165+R164","v":-2800503.3732835441},{"$f":"R165+S164","v":-2810621.3646863122},{"$f":"S165+T164","v":-2820350.2025735895},{"$f":"T165+U164","v":-2829704.8543882789},{"$f":"U165+V164","v":-2838699.7119024037},{"$f":"V165+W164","v":-2847348.6133582927},{"$f":"W165+X164","v":-2855664.864758186},{"$f":"X165+Y164","v":-2863661.2603350068},{"$f":"Y165+Z164","v":-2871350.1022357955},{"$f":"Z165+AA164","v":-2878743.2194480924},{"$f":"AA165+AB164","v":-2715095.2094157427},{"$f":"AB165+AC164","v":-2715095.2094157427},{"$f":"AC165+AD164","v":-2715095.2094157427},{"$f":"AD165+AE164","v":-2715095.2094157427},{"$f":"AE165+AF164","v":-2715095.2094157427},{"$f":"AF165+AG164","v":-2715095.2094157427},{"$f":"AG165+AH164","v":-2715095.2094157427},{"$f":"AH165+AI164","v":-2715095.2094157427},{"$f":"AI165+AJ164","v":-2715095.2094157427},{"$f":"AJ165+AK164","v":-2715095.2094157427},{"$f":"AK165+AL164","v":-2715095.2094157427},{"$f":"AL165+AM164","v":-2715095.2094157427},{"$f":"AM165+AN164","v":-2715095.2094157427},{"$f":"AN165+AO164","v":-2715095.2094157427},{"$f":"AO165+AP164","v":-2715095.2094157427},{"$f":"AP165+AQ164","v":-2715095.2094157427},{"$f":"AQ165+AR164","v":-2715095.2094157427},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT167:$BC167,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT168:$BC168,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"INDEX($BE168:$BN168,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F164","v":-2715095.2094157427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT169:$BC169,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE169:$BN169,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I161:AR161),\"n/a\")","v":-0.12556269798080555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT170:$BC170,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K) change"},{"$f":"INDEX($BE170:$BN170,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F168>0,Financial_analysis!$F$51>0),F168/Financial_analysis!$F$51-1,IF(AND(F168<0,Financial_analysis!$F$51<0),-(F168/Financial_analysis!$F$51-1),\"n/a\")),\"n/a\")","v":1.9542210226607404E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT171:$BC171,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K) change"},{"$f":"INDEX($BE171:$BN171,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F169-Financial_analysis!$F$52,\"n/a\")","v":5.0765766177163218E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT173:$BC173,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses sensitivity - increase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT175:$BC175,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses change"},{"$f":"INDEX($BE175:$BN175,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$81","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT176:$BC176,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE176:$BN176,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I176:AR176)","v":-2838072.8552082991},null,null,{"$f":"Financial_analysis!I$44","v":-7000},{"$f":"Financial_analysis!J$44","v":-2917346.2463267529},{"$f":"Financial_analysis!K$44","v":-15993.096326752682},{"$f":"Financial_analysis!L$44","v":-15993.096326752682},{"$f":"Financial_analysis!M$44","v":-15993.096326752682},{"$f":"Financial_analysis!N$44","v":-15993.096326752682},{"$f":"Financial_analysis!O$44","v":-15993.096326752682},{"$f":"Financial_analysis!P$44","v":-15993.096326752682},{"$f":"Financial_analysis!Q$44","v":-15993.096326752682},{"$f":"Financial_analysis!R$44","v":-15993.096326752682},{"$f":"Financial_analysis!S$44","v":-15993.096326752682},{"$f":"Financial_analysis!T$44","v":-15993.096326752682},{"$f":"Financial_analysis!U$44","v":-15993.096326752682},{"$f":"Financial_analysis!V$44","v":-15993.096326752682},{"$f":"Financial_analysis!W$44","v":-15993.096326752682},{"$f":"Financial_analysis!X$44","v":-15993.096326752682},{"$f":"Financial_analysis!Y$44","v":-15993.096326752682},{"$f":"Financial_analysis!Z$44","v":-15993.096326752682},{"$f":"Financial_analysis!AA$44","v":-15993.096326752682},{"$f":"Financial_analysis!AB$44","v":358156.02867324732},{"$f":"Financial_analysis!AC$44","v":0},{"$f":"Financial_analysis!AD$44","v":0},{"$f":"Financial_analysis!AE$44","v":0},{"$f":"Financial_analysis!AF$44","v":0},{"$f":"Financial_analysis!AG$44","v":0},{"$f":"Financial_analysis!AH$44","v":0},{"$f":"Financial_analysis!AI$44","v":0},{"$f":"Financial_analysis!AJ$44","v":0},{"$f":"Financial_analysis!AK$44","v":0},{"$f":"Financial_analysis!AL$44","v":0},{"$f":"Financial_analysis!AM$44","v":0},{"$f":"Financial_analysis!AN$44","v":0},{"$f":"Financial_analysis!AO$44","v":0},{"$f":"Financial_analysis!AP$44","v":0},{"$f":"Financial_analysis!AQ$44","v":0},{"$f":"Financial_analysis!AR$44","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT177:$BC177,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE177:$BN177,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I177:AR177)","v":-7976.7049800000141},null,null,{"$f":"$F175*Financial_analysis!I$41","v":0},{"$f":"$F175*Financial_analysis!J$41","v":-472.26342000000062},{"$f":"$F175*Financial_analysis!K$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!L$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!M$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!N$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!O$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!P$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!Q$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!R$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!S$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!T$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!U$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!V$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!W$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!X$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!Y$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!Z$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!AA$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!AB$41","v":-416.91342000000066},{"$f":"$F175*Financial_analysis!AC$41","v":0},{"$f":"$F175*Financial_analysis!AD$41","v":0},{"$f":"$F175*Financial_analysis!AE$41","v":0},{"$f":"$F175*Financial_analysis!AF$41","v":0},{"$f":"$F175*Financial_analysis!AG$41","v":0},{"$f":"$F175*Financial_analysis!AH$41","v":0},{"$f":"$F175*Financial_analysis!AI$41","v":0},{"$f":"$F175*Financial_analysis!AJ$41","v":0},{"$f":"$F175*Financial_analysis!AK$41","v":0},{"$f":"$F175*Financial_analysis!AL$41","v":0},{"$f":"$F175*Financial_analysis!AM$41","v":0},{"$f":"$F175*Financial_analysis!AN$41","v":0},{"$f":"$F175*Financial_analysis!AO$41","v":0},{"$f":"$F175*Financial_analysis!AP$41","v":0},{"$f":"$F175*Financial_analysis!AQ$41","v":0},{"$f":"$F175*Financial_analysis!AR$41","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT178:$BC178,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE178:$BN178,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I178:AR178)","v":-2846049.5601883014},null,null,{"$f":"SUM(I176:I177)","v":-7000},{"$f":"SUM(J176:J177)","v":-2917818.5097467531},{"$f":"SUM(K176:K177)","v":-16410.009746752683},{"$f":"SUM(L176:L177)","v":-16410.009746752683},{"$f":"SUM(M176:M177)","v":-16410.009746752683},{"$f":"SUM(N176:N177)","v":-16410.009746752683},{"$f":"SUM(O176:O177)","v":-16410.009746752683},{"$f":"SUM(P176:P177)","v":-16410.009746752683},{"$f":"SUM(Q176:Q177)","v":-16410.009746752683},{"$f":"SUM(R176:R177)","v":-16410.009746752683},{"$f":"SUM(S176:S177)","v":-16410.009746752683},{"$f":"SUM(T176:T177)","v":-16410.009746752683},{"$f":"SUM(U176:U177)","v":-16410.009746752683},{"$f":"SUM(V176:V177)","v":-16410.009746752683},{"$f":"SUM(W176:W177)","v":-16410.009746752683},{"$f":"SUM(X176:X177)","v":-16410.009746752683},{"$f":"SUM(Y176:Y177)","v":-16410.009746752683},{"$f":"SUM(Z176:Z177)","v":-16410.009746752683},{"$f":"SUM(AA176:AA177)","v":-16410.009746752683},{"$f":"SUM(AB176:AB177)","v":357739.11525324732},{"$f":"SUM(AC176:AC177)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT179:$BC179,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE179:$BN179,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H179+I178","v":-7000},{"$f":"I179+J178","v":-2924818.5097467531},{"$f":"J179+K178","v":-2941228.5194935058},{"$f":"K179+L178","v":-2957638.5292402585},{"$f":"L179+M178","v":-2974048.5389870112},{"$f":"M179+N178","v":-2990458.5487337639},{"$f":"N179+O178","v":-3006868.5584805165},{"$f":"O179+P178","v":-3023278.5682272692},{"$f":"P179+Q178","v":-3039688.5779740219},{"$f":"Q179+R178","v":-3056098.5877207746},{"$f":"R179+S178","v":-3072508.5974675273},{"$f":"S179+T178","v":-3088918.6072142799},{"$f":"T179+U178","v":-3105328.6169610326},{"$f":"U179+V178","v":-3121738.6267077853},{"$f":"V179+W178","v":-3138148.636454538},{"$f":"W179+X178","v":-3154558.6462012907},{"$f":"X179+Y178","v":-3170968.6559480433},{"$f":"Y179+Z178","v":-3187378.665694796},{"$f":"Z179+AA178","v":-3203788.6754415487},{"$f":"AA179+AB178","v":-2846049.5601883014},{"$f":"AB179+AC178","v":-2846049.5601883014},{"$f":"AC179+AD178","v":-2846049.5601883014},{"$f":"AD179+AE178","v":-2846049.5601883014},{"$f":"AE179+AF178","v":-2846049.5601883014},{"$f":"AF179+AG178","v":-2846049.5601883014},{"$f":"AG179+AH178","v":-2846049.5601883014},{"$f":"AH179+AI178","v":-2846049.5601883014},{"$f":"AI179+AJ178","v":-2846049.5601883014},{"$f":"AJ179+AK178","v":-2846049.5601883014},{"$f":"AK179+AL178","v":-2846049.5601883014},{"$f":"AL179+AM178","v":-2846049.5601883014},{"$f":"AM179+AN178","v":-2846049.5601883014},{"$f":"AN179+AO178","v":-2846049.5601883014},{"$f":"AO179+AP178","v":-2846049.5601883014},{"$f":"AP179+AQ178","v":-2846049.5601883014},{"$f":"AQ179+AR178","v":-2846049.5601883014},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT181:$BC181,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE181:$BN181,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I181:AR181)","v":-2725727.7800823948},null,null,{"$f":"I178/(1+Calc!$F$691)^Config!I$15","v":-6730.7692307692305},{"$f":"J178/(1+Calc!$F$691)^Config!J$15","v":-2697687.2316445569},{"$f":"K178/(1+Calc!$F$691)^Config!K$15","v":-14588.438910617357},{"$f":"L178/(1+Calc!$F$691)^Config!L$15","v":-14027.345106362842},{"$f":"M178/(1+Calc!$F$691)^Config!M$15","v":-13487.831833041191},{"$f":"N178/(1+Calc!$F$691)^Config!N$15","v":-12969.069070231915},{"$f":"O178/(1+Calc!$F$691)^Config!O$15","v":-12470.258721376842},{"$f":"P178/(1+Calc!$F$691)^Config!P$15","v":-11990.633385939269},{"$f":"Q178/(1+Calc!$F$691)^Config!Q$15","v":-11529.455178787759},{"$f":"R178/(1+Calc!$F$691)^Config!R$15","v":-11086.01459498823},{"$f":"S178/(1+Calc!$F$691)^Config!S$15","v":-10659.629418257913},{"$f":"T178/(1+Calc!$F$691)^Config!T$15","v":-10249.643671401838},{"$f":"U178/(1+Calc!$F$691)^Config!U$15","v":-9855.4266071171514},{"$f":"V178/(1+Calc!$F$691)^Config!V$15","v":-9476.371737612646},{"$f":"W178/(1+Calc!$F$691)^Config!W$15","v":-9111.8959015506207},{"$f":"X178/(1+Calc!$F$691)^Config!X$15","v":-8761.4383668755963},{"$f":"Y178/(1+Calc!$F$691)^Config!Y$15","v":-8424.4599681496111},{"$f":"Z178/(1+Calc!$F$691)^Config!Z$15","v":-8100.4422770669325},{"$f":"AA178/(1+Calc!$F$691)^Config!AA$15","v":-7788.8868048720506},{"$f":"AB178/(1+Calc!$F$691)^Config!AB$15","v":163267.4623471816},{"$f":"AC178/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD178/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE178/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF178/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG178/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH178/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI178/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ178/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK178/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL178/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM178/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN178/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO178/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP178/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ178/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR178/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT182:$BC182,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE182:$BN182,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H182+I181","v":-6730.7692307692305},{"$f":"I182+J181","v":-2704418.0008753259},{"$f":"J182+K181","v":-2719006.4397859434},{"$f":"K182+L181","v":-2733033.7848923062},{"$f":"L182+M181","v":-2746521.6167253475},{"$f":"M182+N181","v":-2759490.6857955796},{"$f":"N182+O181","v":-2771960.9445169563},{"$f":"O182+P181","v":-2783951.5779028954},{"$f":"P182+Q181","v":-2795481.0330816833},{"$f":"Q182+R181","v":-2806567.0476766718},{"$f":"R182+S181","v":-2817226.6770949299},{"$f":"S182+T181","v":-2827476.3207663316},{"$f":"T182+U181","v":-2837331.7473734487},{"$f":"U182+V181","v":-2846808.1191110616},{"$f":"V182+W181","v":-2855920.0150126121},{"$f":"W182+X181","v":-2864681.4533794876},{"$f":"X182+Y181","v":-2873105.9133476373},{"$f":"Y182+Z181","v":-2881206.3556247042},{"$f":"Z182+AA181","v":-2888995.2424295763},{"$f":"AA182+AB181","v":-2725727.7800823948},{"$f":"AB182+AC181","v":-2725727.7800823948},{"$f":"AC182+AD181","v":-2725727.7800823948},{"$f":"AD182+AE181","v":-2725727.7800823948},{"$f":"AE182+AF181","v":-2725727.7800823948},{"$f":"AF182+AG181","v":-2725727.7800823948},{"$f":"AG182+AH181","v":-2725727.7800823948},{"$f":"AH182+AI181","v":-2725727.7800823948},{"$f":"AI182+AJ181","v":-2725727.7800823948},{"$f":"AJ182+AK181","v":-2725727.7800823948},{"$f":"AK182+AL181","v":-2725727.7800823948},{"$f":"AL182+AM181","v":-2725727.7800823948},{"$f":"AM182+AN181","v":-2725727.7800823948},{"$f":"AN182+AO181","v":-2725727.7800823948},{"$f":"AO182+AP181","v":-2725727.7800823948},{"$f":"AP182+AQ181","v":-2725727.7800823948},{"$f":"AQ182+AR181","v":-2725727.7800823948},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT184:$BC184,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT185:$BC185,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"INDEX($BE185:$BN185,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F181","v":-2725727.7800823948},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT186:$BC186,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE186:$BN186,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I178:AR178),\"n/a\")","v":-0.12657957167641276},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT187:$BC187,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K) change"},{"$f":"INDEX($BE187:$BN187,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F185>0,Financial_analysis!$F$51>0),F185/Financial_analysis!$F$51-1,IF(AND(F185<0,Financial_analysis!$F$51<0),-(F185/Financial_analysis!$F$51-1),\"n/a\")),\"n/a\")","v":-1.9542210226604073E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT188:$BC188,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K) change"},{"$f":"INDEX($BE188:$BN188,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F186-Financial_analysis!$F$52,\"n/a\")","v":-5.0921603383558001E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT190:$BC190,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues sensitivity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT192:$BC192,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues sensitivity - decrease"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity - decrease","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT194:$BC194,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues change"},{"$f":"INDEX($BE194:$BN194,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$82","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT195:$BC195,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE195:$BN195,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I195:AR195)","v":-2838072.8552082991},null,null,{"$f":"Financial_analysis!I$44","v":-7000},{"$f":"Financial_analysis!J$44","v":-2917346.2463267529},{"$f":"Financial_analysis!K$44","v":-15993.096326752682},{"$f":"Financial_analysis!L$44","v":-15993.096326752682},{"$f":"Financial_analysis!M$44","v":-15993.096326752682},{"$f":"Financial_analysis!N$44","v":-15993.096326752682},{"$f":"Financial_analysis!O$44","v":-15993.096326752682},{"$f":"Financial_analysis!P$44","v":-15993.096326752682},{"$f":"Financial_analysis!Q$44","v":-15993.096326752682},{"$f":"Financial_analysis!R$44","v":-15993.096326752682},{"$f":"Financial_analysis!S$44","v":-15993.096326752682},{"$f":"Financial_analysis!T$44","v":-15993.096326752682},{"$f":"Financial_analysis!U$44","v":-15993.096326752682},{"$f":"Financial_analysis!V$44","v":-15993.096326752682},{"$f":"Financial_analysis!W$44","v":-15993.096326752682},{"$f":"Financial_analysis!X$44","v":-15993.096326752682},{"$f":"Financial_analysis!Y$44","v":-15993.096326752682},{"$f":"Financial_analysis!Z$44","v":-15993.096326752682},{"$f":"Financial_analysis!AA$44","v":-15993.096326752682},{"$f":"Financial_analysis!AB$44","v":358156.02867324732},{"$f":"Financial_analysis!AC$44","v":0},{"$f":"Financial_analysis!AD$44","v":0},{"$f":"Financial_analysis!AE$44","v":0},{"$f":"Financial_analysis!AF$44","v":0},{"$f":"Financial_analysis!AG$44","v":0},{"$f":"Financial_analysis!AH$44","v":0},{"$f":"Financial_analysis!AI$44","v":0},{"$f":"Financial_analysis!AJ$44","v":0},{"$f":"Financial_analysis!AK$44","v":0},{"$f":"Financial_analysis!AL$44","v":0},{"$f":"Financial_analysis!AM$44","v":0},{"$f":"Financial_analysis!AN$44","v":0},{"$f":"Financial_analysis!AO$44","v":0},{"$f":"Financial_analysis!AP$44","v":0},{"$f":"Financial_analysis!AQ$44","v":0},{"$f":"Financial_analysis!AR$44","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT196:$BC196,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE196:$BN196,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I196:AR196)","v":-4882.6666779170046},null,null,{"$f":"$F194*Financial_analysis!I$34","v":0},{"$f":"$F194*Financial_analysis!J$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!K$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!L$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!M$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!N$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!O$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!P$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!Q$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!R$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!S$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!T$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!U$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!V$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!W$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!X$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!Y$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!Z$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!AA$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!AB$34","v":-256.98245673247379},{"$f":"$F194*Financial_analysis!AC$34","v":0},{"$f":"$F194*Financial_analysis!AD$34","v":0},{"$f":"$F194*Financial_analysis!AE$34","v":0},{"$f":"$F194*Financial_analysis!AF$34","v":0},{"$f":"$F194*Financial_analysis!AG$34","v":0},{"$f":"$F194*Financial_analysis!AH$34","v":0},{"$f":"$F194*Financial_analysis!AI$34","v":0},{"$f":"$F194*Financial_analysis!AJ$34","v":0},{"$f":"$F194*Financial_analysis!AK$34","v":0},{"$f":"$F194*Financial_analysis!AL$34","v":0},{"$f":"$F194*Financial_analysis!AM$34","v":0},{"$f":"$F194*Financial_analysis!AN$34","v":0},{"$f":"$F194*Financial_analysis!AO$34","v":0},{"$f":"$F194*Financial_analysis!AP$34","v":0},{"$f":"$F194*Financial_analysis!AQ$34","v":0},{"$f":"$F194*Financial_analysis!AR$34","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT197:$BC197,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE197:$BN197,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I197:AR197)","v":-2842955.5218862174},null,null,{"$f":"SUM(I195:I196)","v":-7000},{"$f":"SUM(J195:J196)","v":-2917603.2287834855},{"$f":"SUM(K195:K196)","v":-16250.078783485156},{"$f":"SUM(L195:L196)","v":-16250.078783485156},{"$f":"SUM(M195:M196)","v":-16250.078783485156},{"$f":"SUM(N195:N196)","v":-16250.078783485156},{"$f":"SUM(O195:O196)","v":-16250.078783485156},{"$f":"SUM(P195:P196)","v":-16250.078783485156},{"$f":"SUM(Q195:Q196)","v":-16250.078783485156},{"$f":"SUM(R195:R196)","v":-16250.078783485156},{"$f":"SUM(S195:S196)","v":-16250.078783485156},{"$f":"SUM(T195:T196)","v":-16250.078783485156},{"$f":"SUM(U195:U196)","v":-16250.078783485156},{"$f":"SUM(V195:V196)","v":-16250.078783485156},{"$f":"SUM(W195:W196)","v":-16250.078783485156},{"$f":"SUM(X195:X196)","v":-16250.078783485156},{"$f":"SUM(Y195:Y196)","v":-16250.078783485156},{"$f":"SUM(Z195:Z196)","v":-16250.078783485156},{"$f":"SUM(AA195:AA196)","v":-16250.078783485156},{"$f":"SUM(AB195:AB196)","v":357899.04621651483},{"$f":"SUM(AC195:AC196)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT198:$BC198,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE198:$BN198,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H198+I197","v":-7000},{"$f":"I198+J197","v":-2924603.2287834855},{"$f":"J198+K197","v":-2940853.3075669706},{"$f":"K198+L197","v":-2957103.3863504557},{"$f":"L198+M197","v":-2973353.4651339408},{"$f":"M198+N197","v":-2989603.5439174259},{"$f":"N198+O197","v":-3005853.622700911},{"$f":"O198+P197","v":-3022103.7014843961},{"$f":"P198+Q197","v":-3038353.7802678812},{"$f":"Q198+R197","v":-3054603.8590513663},{"$f":"R198+S197","v":-3070853.9378348514},{"$f":"S198+T197","v":-3087104.0166183366},{"$f":"T198+U197","v":-3103354.0954018217},{"$f":"U198+V197","v":-3119604.1741853068},{"$f":"V198+W197","v":-3135854.2529687919},{"$f":"W198+X197","v":-3152104.331752277},{"$f":"X198+Y197","v":-3168354.4105357621},{"$f":"Y198+Z197","v":-3184604.4893192472},{"$f":"Z198+AA197","v":-3200854.5681027323},{"$f":"AA198+AB197","v":-2842955.5218862174},{"$f":"AB198+AC197","v":-2842955.5218862174},{"$f":"AC198+AD197","v":-2842955.5218862174},{"$f":"AD198+AE197","v":-2842955.5218862174},{"$f":"AE198+AF197","v":-2842955.5218862174},{"$f":"AF198+AG197","v":-2842955.5218862174},{"$f":"AG198+AH197","v":-2842955.5218862174},{"$f":"AH198+AI197","v":-2842955.5218862174},{"$f":"AI198+AJ197","v":-2842955.5218862174},{"$f":"AJ198+AK197","v":-2842955.5218862174},{"$f":"AK198+AL197","v":-2842955.5218862174},{"$f":"AL198+AM197","v":-2842955.5218862174},{"$f":"AM198+AN197","v":-2842955.5218862174},{"$f":"AN198+AO197","v":-2842955.5218862174},{"$f":"AO198+AP197","v":-2842955.5218862174},{"$f":"AP198+AQ197","v":-2842955.5218862174},{"$f":"AQ198+AR197","v":-2842955.5218862174},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT200:$BC200,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE200:$BN200,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I200:AR200)","v":-2723656.8716849047},null,null,{"$f":"I197/(1+Calc!$F$691)^Config!I$15","v":-6730.7692307692305},{"$f":"J197/(1+Calc!$F$691)^Config!J$15","v":-2697488.1922924235},{"$f":"K197/(1+Calc!$F$691)^Config!K$15","v":-14446.260866633793},{"$f":"L197/(1+Calc!$F$691)^Config!L$15","v":-13890.635448686338},{"$f":"M197/(1+Calc!$F$691)^Config!M$15","v":-13356.380239121478},{"$f":"N197/(1+Calc!$F$691)^Config!N$15","v":-12842.673306847575},{"$f":"O197/(1+Calc!$F$691)^Config!O$15","v":-12348.724333507284},{"$f":"P197/(1+Calc!$F$691)^Config!P$15","v":-11873.773397603156},{"$f":"Q197/(1+Calc!$F$691)^Config!Q$15","v":-11417.089805387648},{"$f":"R197/(1+Calc!$F$691)^Config!R$15","v":-10977.970966718893},{"$f":"S197/(1+Calc!$F$691)^Config!S$15","v":-10555.741314152783},{"$f":"T197/(1+Calc!$F$691)^Config!T$15","v":-10149.751263608443},{"$f":"U197/(1+Calc!$F$691)^Config!U$15","v":-9759.3762150081184},{"$f":"V197/(1+Calc!$F$691)^Config!V$15","v":-9384.0155913539602},{"$f":"W197/(1+Calc!$F$691)^Config!W$15","v":-9023.0919147634231},{"$f":"X197/(1+Calc!$F$691)^Config!X$15","v":-8676.0499180417519},{"$f":"Y197/(1+Calc!$F$691)^Config!Y$15","v":-8342.3556904247598},{"$f":"Z197/(1+Calc!$F$691)^Config!Z$15","v":-8021.4958561776539},{"$f":"AA197/(1+Calc!$F$691)^Config!AA$15","v":-7712.9767847862058},{"$f":"AB197/(1+Calc!$F$691)^Config!AB$15","v":163340.45275111031},{"$f":"AC197/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD197/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE197/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF197/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG197/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH197/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI197/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ197/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK197/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL197/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM197/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN197/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO197/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP197/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ197/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR197/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT201:$BC201,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE201:$BN201,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H201+I200","v":-6730.7692307692305},{"$f":"I201+J200","v":-2704218.9615231925},{"$f":"J201+K200","v":-2718665.2223898261},{"$f":"K201+L200","v":-2732555.8578385124},{"$f":"L201+M200","v":-2745912.238077634},{"$f":"M201+N200","v":-2758754.9113844815},{"$f":"N201+O200","v":-2771103.6357179889},{"$f":"O201+P200","v":-2782977.409115592},{"$f":"P201+Q200","v":-2794394.4989209794},{"$f":"Q201+R200","v":-2805372.4698876985},{"$f":"R201+S200","v":-2815928.2112018513},{"$f":"S201+T200","v":-2826077.9624654595},{"$f":"T201+U200","v":-2835837.3386804676},{"$f":"U201+V200","v":-2845221.3542718217},{"$f":"V201+W200","v":-2854244.4461865849},{"$f":"W201+X200","v":-2862920.4961046265},{"$f":"X201+Y200","v":-2871262.8517950512},{"$f":"Y201+Z200","v":-2879284.3476512288},{"$f":"Z201+AA200","v":-2886997.324436015},{"$f":"AA201+AB200","v":-2723656.8716849047},{"$f":"AB201+AC200","v":-2723656.8716849047},{"$f":"AC201+AD200","v":-2723656.8716849047},{"$f":"AD201+AE200","v":-2723656.8716849047},{"$f":"AE201+AF200","v":-2723656.8716849047},{"$f":"AF201+AG200","v":-2723656.8716849047},{"$f":"AG201+AH200","v":-2723656.8716849047},{"$f":"AH201+AI200","v":-2723656.8716849047},{"$f":"AI201+AJ200","v":-2723656.8716849047},{"$f":"AJ201+AK200","v":-2723656.8716849047},{"$f":"AK201+AL200","v":-2723656.8716849047},{"$f":"AL201+AM200","v":-2723656.8716849047},{"$f":"AM201+AN200","v":-2723656.8716849047},{"$f":"AN201+AO200","v":-2723656.8716849047},{"$f":"AO201+AP200","v":-2723656.8716849047},{"$f":"AP201+AQ200","v":-2723656.8716849047},{"$f":"AQ201+AR200","v":-2723656.8716849047},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT203:$BC203,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT204:$BC204,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"INDEX($BE204:$BN204,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F200","v":-2723656.8716849047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT205:$BC205,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE205:$BN205,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I197:AR197),\"n/a\")","v":-0.12638354738011826},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT206:$BC206,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K) change"},{"$f":"INDEX($BE206:$BN206,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F204>0,Financial_analysis!$F$51>0),F204/Financial_analysis!$F$51-1,IF(AND(F204<0,Financial_analysis!$F$51<0),-(F204/Financial_analysis!$F$51-1),\"n/a\")),\"n/a\")","v":-1.1929728065402934E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT207:$BC207,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K) change"},{"$f":"INDEX($BE207:$BN207,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F205-Financial_analysis!$F$52,\"n/a\")","v":-3.1319173754107421E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT209:$BC209,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues sensitivity - increase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues sensitivity - increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT211:$BC211,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Revenues change"},{"$f":"INDEX($BE211:$BN211,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$82","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT212:$BC212,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE212:$BN212,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I212:AR212)","v":-2838072.8552082991},null,null,{"$f":"Financial_analysis!I$44","v":-7000},{"$f":"Financial_analysis!J$44","v":-2917346.2463267529},{"$f":"Financial_analysis!K$44","v":-15993.096326752682},{"$f":"Financial_analysis!L$44","v":-15993.096326752682},{"$f":"Financial_analysis!M$44","v":-15993.096326752682},{"$f":"Financial_analysis!N$44","v":-15993.096326752682},{"$f":"Financial_analysis!O$44","v":-15993.096326752682},{"$f":"Financial_analysis!P$44","v":-15993.096326752682},{"$f":"Financial_analysis!Q$44","v":-15993.096326752682},{"$f":"Financial_analysis!R$44","v":-15993.096326752682},{"$f":"Financial_analysis!S$44","v":-15993.096326752682},{"$f":"Financial_analysis!T$44","v":-15993.096326752682},{"$f":"Financial_analysis!U$44","v":-15993.096326752682},{"$f":"Financial_analysis!V$44","v":-15993.096326752682},{"$f":"Financial_analysis!W$44","v":-15993.096326752682},{"$f":"Financial_analysis!X$44","v":-15993.096326752682},{"$f":"Financial_analysis!Y$44","v":-15993.096326752682},{"$f":"Financial_analysis!Z$44","v":-15993.096326752682},{"$f":"Financial_analysis!AA$44","v":-15993.096326752682},{"$f":"Financial_analysis!AB$44","v":358156.02867324732},{"$f":"Financial_analysis!AC$44","v":0},{"$f":"Financial_analysis!AD$44","v":0},{"$f":"Financial_analysis!AE$44","v":0},{"$f":"Financial_analysis!AF$44","v":0},{"$f":"Financial_analysis!AG$44","v":0},{"$f":"Financial_analysis!AH$44","v":0},{"$f":"Financial_analysis!AI$44","v":0},{"$f":"Financial_analysis!AJ$44","v":0},{"$f":"Financial_analysis!AK$44","v":0},{"$f":"Financial_analysis!AL$44","v":0},{"$f":"Financial_analysis!AM$44","v":0},{"$f":"Financial_analysis!AN$44","v":0},{"$f":"Financial_analysis!AO$44","v":0},{"$f":"Financial_analysis!AP$44","v":0},{"$f":"Financial_analysis!AQ$44","v":0},{"$f":"Financial_analysis!AR$44","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT213:$BC213,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE213:$BN213,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I213:AR213)","v":4882.6666779170046},null,null,{"$f":"$F211*Financial_analysis!I$34","v":0},{"$f":"$F211*Financial_analysis!J$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!K$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!L$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!M$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!N$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!O$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!P$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!Q$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!R$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!S$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!T$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!U$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!V$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!W$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!X$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!Y$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!Z$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!AA$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!AB$34","v":256.98245673247379},{"$f":"$F211*Financial_analysis!AC$34","v":0},{"$f":"$F211*Financial_analysis!AD$34","v":0},{"$f":"$F211*Financial_analysis!AE$34","v":0},{"$f":"$F211*Financial_analysis!AF$34","v":0},{"$f":"$F211*Financial_analysis!AG$34","v":0},{"$f":"$F211*Financial_analysis!AH$34","v":0},{"$f":"$F211*Financial_analysis!AI$34","v":0},{"$f":"$F211*Financial_analysis!AJ$34","v":0},{"$f":"$F211*Financial_analysis!AK$34","v":0},{"$f":"$F211*Financial_analysis!AL$34","v":0},{"$f":"$F211*Financial_analysis!AM$34","v":0},{"$f":"$F211*Financial_analysis!AN$34","v":0},{"$f":"$F211*Financial_analysis!AO$34","v":0},{"$f":"$F211*Financial_analysis!AP$34","v":0},{"$f":"$F211*Financial_analysis!AQ$34","v":0},{"$f":"$F211*Financial_analysis!AR$34","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT214:$BC214,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE214:$BN214,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I214:AR214)","v":-2833190.1885303808},null,null,{"$f":"SUM(I212:I213)","v":-7000},{"$f":"SUM(J212:J213)","v":-2917089.2638700204},{"$f":"SUM(K212:K213)","v":-15736.113870020208},{"$f":"SUM(L212:L213)","v":-15736.113870020208},{"$f":"SUM(M212:M213)","v":-15736.113870020208},{"$f":"SUM(N212:N213)","v":-15736.113870020208},{"$f":"SUM(O212:O213)","v":-15736.113870020208},{"$f":"SUM(P212:P213)","v":-15736.113870020208},{"$f":"SUM(Q212:Q213)","v":-15736.113870020208},{"$f":"SUM(R212:R213)","v":-15736.113870020208},{"$f":"SUM(S212:S213)","v":-15736.113870020208},{"$f":"SUM(T212:T213)","v":-15736.113870020208},{"$f":"SUM(U212:U213)","v":-15736.113870020208},{"$f":"SUM(V212:V213)","v":-15736.113870020208},{"$f":"SUM(W212:W213)","v":-15736.113870020208},{"$f":"SUM(X212:X213)","v":-15736.113870020208},{"$f":"SUM(Y212:Y213)","v":-15736.113870020208},{"$f":"SUM(Z212:Z213)","v":-15736.113870020208},{"$f":"SUM(AA212:AA213)","v":-15736.113870020208},{"$f":"SUM(AB212:AB213)","v":358413.0111299798},{"$f":"SUM(AC212:AC213)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT215:$BC215,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE215:$BN215,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H215+I214","v":-7000},{"$f":"I215+J214","v":-2924089.2638700204},{"$f":"J215+K214","v":-2939825.3777400404},{"$f":"K215+L214","v":-2955561.4916100604},{"$f":"L215+M214","v":-2971297.6054800805},{"$f":"M215+N214","v":-2987033.7193501005},{"$f":"N215+O214","v":-3002769.8332201205},{"$f":"O215+P214","v":-3018505.9470901405},{"$f":"P215+Q214","v":-3034242.0609601606},{"$f":"Q215+R214","v":-3049978.1748301806},{"$f":"R215+S214","v":-3065714.2887002006},{"$f":"S215+T214","v":-3081450.4025702206},{"$f":"T215+U214","v":-3097186.5164402407},{"$f":"U215+V214","v":-3112922.6303102607},{"$f":"V215+W214","v":-3128658.7441802807},{"$f":"W215+X214","v":-3144394.8580503007},{"$f":"X215+Y214","v":-3160130.9719203208},{"$f":"Y215+Z214","v":-3175867.0857903408},{"$f":"Z215+AA214","v":-3191603.1996603608},{"$f":"AA215+AB214","v":-2833190.1885303808},{"$f":"AB215+AC214","v":-2833190.1885303808},{"$f":"AC215+AD214","v":-2833190.1885303808},{"$f":"AD215+AE214","v":-2833190.1885303808},{"$f":"AE215+AF214","v":-2833190.1885303808},{"$f":"AF215+AG214","v":-2833190.1885303808},{"$f":"AG215+AH214","v":-2833190.1885303808},{"$f":"AH215+AI214","v":-2833190.1885303808},{"$f":"AI215+AJ214","v":-2833190.1885303808},{"$f":"AJ215+AK214","v":-2833190.1885303808},{"$f":"AK215+AL214","v":-2833190.1885303808},{"$f":"AL215+AM214","v":-2833190.1885303808},{"$f":"AM215+AN214","v":-2833190.1885303808},{"$f":"AN215+AO214","v":-2833190.1885303808},{"$f":"AO215+AP214","v":-2833190.1885303808},{"$f":"AP215+AQ214","v":-2833190.1885303808},{"$f":"AQ215+AR214","v":-2833190.1885303808},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT217:$BC217,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE217:$BN217,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I217:AR217)","v":-2717166.1178132314},null,null,{"$f":"I214/(1+Calc!$F$691)^Config!I$15","v":-6730.7692307692305},{"$f":"J214/(1+Calc!$F$691)^Config!J$15","v":-2697013.0028384062},{"$f":"K214/(1+Calc!$F$691)^Config!K$15","v":-13989.347930078842},{"$f":"L214/(1+Calc!$F$691)^Config!L$15","v":-13451.296086614269},{"$f":"M214/(1+Calc!$F$691)^Config!M$15","v":-12933.938544821413},{"$f":"N214/(1+Calc!$F$691)^Config!N$15","v":-12436.479370020588},{"$f":"O214/(1+Calc!$F$691)^Config!O$15","v":-11958.153240404414},{"$f":"P214/(1+Calc!$F$691)^Config!P$15","v":-11498.224269619626},{"$f":"Q214/(1+Calc!$F$691)^Config!Q$15","v":-11055.984874634256},{"$f":"R214/(1+Calc!$F$691)^Config!R$15","v":-10630.754687148323},{"$f":"S214/(1+Calc!$F$691)^Config!S$15","v":-10221.879506873387},{"$f":"T214/(1+Calc!$F$691)^Config!T$15","v":-9828.7302950705634},{"$f":"U214/(1+Calc!$F$691)^Config!U$15","v":-9450.7022067986181},{"$f":"V214/(1+Calc!$F$691)^Config!V$15","v":-9087.213660383286},{"$f":"W214/(1+Calc!$F$691)^Config!W$15","v":-8737.705442676237},{"$f":"X214/(1+Calc!$F$691)^Config!X$15","v":-8401.639848727149},{"$f":"Y214/(1+Calc!$F$691)^Config!Y$15","v":-8078.4998545453363},{"$f":"Z214/(1+Calc!$F$691)^Config!Z$15","v":-7767.7883216782066},{"$f":"AA214/(1+Calc!$F$691)^Config!AA$15","v":-7469.0272323828913},{"$f":"AB214/(1+Calc!$F$691)^Config!AB$15","v":163575.01962842117},{"$f":"AC214/(1+Calc!$F$691)^Config!AC$15","v":0},{"$f":"AD214/(1+Calc!$F$691)^Config!AD$15","v":0},{"$f":"AE214/(1+Calc!$F$691)^Config!AE$15","v":0},{"$f":"AF214/(1+Calc!$F$691)^Config!AF$15","v":0},{"$f":"AG214/(1+Calc!$F$691)^Config!AG$15","v":0},{"$f":"AH214/(1+Calc!$F$691)^Config!AH$15","v":0},{"$f":"AI214/(1+Calc!$F$691)^Config!AI$15","v":0},{"$f":"AJ214/(1+Calc!$F$691)^Config!AJ$15","v":0},{"$f":"AK214/(1+Calc!$F$691)^Config!AK$15","v":0},{"$f":"AL214/(1+Calc!$F$691)^Config!AL$15","v":0},{"$f":"AM214/(1+Calc!$F$691)^Config!AM$15","v":0},{"$f":"AN214/(1+Calc!$F$691)^Config!AN$15","v":0},{"$f":"AO214/(1+Calc!$F$691)^Config!AO$15","v":0},{"$f":"AP214/(1+Calc!$F$691)^Config!AP$15","v":0},{"$f":"AQ214/(1+Calc!$F$691)^Config!AQ$15","v":0},{"$f":"AR214/(1+Calc!$F$691)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT218:$BC218,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE218:$BN218,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H218+I217","v":-6730.7692307692305},{"$f":"I218+J217","v":-2703743.7720691753},{"$f":"J218+K217","v":-2717733.1199992541},{"$f":"K218+L217","v":-2731184.4160858686},{"$f":"L218+M217","v":-2744118.3546306901},{"$f":"M218+N217","v":-2756554.8340007109},{"$f":"N218+O217","v":-2768512.9872411154},{"$f":"O218+P217","v":-2780011.2115107351},{"$f":"P218+Q217","v":-2791067.1963853692},{"$f":"Q218+R217","v":-2801697.9510725173},{"$f":"R218+S217","v":-2811919.8305793907},{"$f":"S218+T217","v":-2821748.5608744612},{"$f":"T218+U217","v":-2831199.26308126},{"$f":"U218+V217","v":-2840286.4767416432},{"$f":"V218+W217","v":-2849024.1821843195},{"$f":"W218+X217","v":-2857425.8220330467},{"$f":"X218+Y217","v":-2865504.3218875919},{"$f":"Y218+Z217","v":-2873272.1102092699},{"$f":"Z218+AA217","v":-2880741.1374416528},{"$f":"AA218+AB217","v":-2717166.1178132314},{"$f":"AB218+AC217","v":-2717166.1178132314},{"$f":"AC218+AD217","v":-2717166.1178132314},{"$f":"AD218+AE217","v":-2717166.1178132314},{"$f":"AE218+AF217","v":-2717166.1178132314},{"$f":"AF218+AG217","v":-2717166.1178132314},{"$f":"AG218+AH217","v":-2717166.1178132314},{"$f":"AH218+AI217","v":-2717166.1178132314},{"$f":"AI218+AJ217","v":-2717166.1178132314},{"$f":"AJ218+AK217","v":-2717166.1178132314},{"$f":"AK218+AL217","v":-2717166.1178132314},{"$f":"AL218+AM217","v":-2717166.1178132314},{"$f":"AM218+AN217","v":-2717166.1178132314},{"$f":"AN218+AO217","v":-2717166.1178132314},{"$f":"AO218+AP217","v":-2717166.1178132314},{"$f":"AP218+AQ217","v":-2717166.1178132314},{"$f":"AQ218+AR217","v":-2717166.1178132314},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT220:$BC220,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT221:$BC221,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K)"},{"$f":"INDEX($BE221:$BN221,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F217","v":-2717166.1178132314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT222:$BC222,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K)"},{"$f":"INDEX($BE222:$BN222,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I214:AR214),\"n/a\")","v":-0.12575775863931749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT223:$BC223,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FNPV(K) change"},{"$f":"INDEX($BE223:$BN223,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F221>0,Financial_analysis!$F$51>0),F221/Financial_analysis!$F$51-1,IF(AND(F221<0,Financial_analysis!$F$51<0),-(F221/Financial_analysis!$F$51-1),\"n/a\")),\"n/a\")","v":1.1929728065411815E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FNPV(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT224:$BC224,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"FRR(K) change"},{"$f":"INDEX($BE224:$BN224,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F222-Financial_analysis!$F$52,\"n/a\")","v":3.1259700325969586E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FRR(K) change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[{"$f":"INDEX($AT226:$BC226,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Economic profitability - Economic rate of return"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic profitability - Economic rate of return","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT228:$BC228,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures sensitivity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT230:$BC230,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures sensitivity - decrease"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - decrease","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT232:$BC232,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures change"},{"$f":"INDEX($BE232:$BN232,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$80","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT233:$BC233,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE233:$BN233,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I233:AR233)","v":5221242.1020289585},null,null,{"$f":"Economic_analysis!I$30","v":-8056.5261567724701},{"$f":"Economic_analysis!J$30","v":-3251751.6338883094},{"$f":"Economic_analysis!K$30","v":365749.91817078006},{"$f":"Economic_analysis!L$30","v":372728.58817078004},{"$f":"Economic_analysis!M$30","v":379707.25817078003},{"$f":"Economic_analysis!N$30","v":386685.92817078001},{"$f":"Economic_analysis!O$30","v":398180.20817078004},{"$f":"Economic_analysis!P$30","v":409674.48817078007},{"$f":"Economic_analysis!Q$30","v":421168.76817078004},{"$f":"Economic_analysis!R$30","v":432663.04817078001},{"$f":"Economic_analysis!S$30","v":444157.32817078003},{"$f":"Economic_analysis!T$30","v":455241.09817078005},{"$f":"Economic_analysis!U$30","v":466324.86817078007},{"$f":"Economic_analysis!V$30","v":477408.63817078003},{"$f":"Economic_analysis!W$30","v":488492.40817077999},{"$f":"Economic_analysis!X$30","v":499576.17817078007},{"$f":"Economic_analysis!Y$30","v":510659.94817078009},{"$f":"Economic_analysis!Z$30","v":521743.71817078011},{"$f":"Economic_analysis!AA$30","v":532827.48817078013},{"$f":"Economic_analysis!AB$30","v":918060.38317078003},{"$f":"Economic_analysis!AC$30","v":0},{"$f":"Economic_analysis!AD$30","v":0},{"$f":"Economic_analysis!AE$30","v":0},{"$f":"Economic_analysis!AF$30","v":0},{"$f":"Economic_analysis!AG$30","v":0},{"$f":"Economic_analysis!AH$30","v":0},{"$f":"Economic_analysis!AI$30","v":0},{"$f":"Economic_analysis!AJ$30","v":0},{"$f":"Economic_analysis!AK$30","v":0},{"$f":"Economic_analysis!AL$30","v":0},{"$f":"Economic_analysis!AM$30","v":0},{"$f":"Economic_analysis!AN$30","v":0},{"$f":"Economic_analysis!AO$30","v":0},{"$f":"Economic_analysis!AP$30","v":0},{"$f":"Economic_analysis!AQ$30","v":0},{"$f":"Economic_analysis!AR$30","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT234:$BC234,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE234:$BN234,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I234:AR234)","v":33236.832087824689},null,null,{"$f":"$F232*Economic_analysis!I$14","v":80.565261567724704},{"$f":"$F232*Economic_analysis!J$14","v":33156.266826256964},{"$f":"$F232*Economic_analysis!K$14","v":0},{"$f":"$F232*Economic_analysis!L$14","v":0},{"$f":"$F232*Economic_analysis!M$14","v":0},{"$f":"$F232*Economic_analysis!N$14","v":0},{"$f":"$F232*Economic_analysis!O$14","v":0},{"$f":"$F232*Economic_analysis!P$14","v":0},{"$f":"$F232*Economic_analysis!Q$14","v":0},{"$f":"$F232*Economic_analysis!R$14","v":0},{"$f":"$F232*Economic_analysis!S$14","v":0},{"$f":"$F232*Economic_analysis!T$14","v":0},{"$f":"$F232*Economic_analysis!U$14","v":0},{"$f":"$F232*Economic_analysis!V$14","v":0},{"$f":"$F232*Economic_analysis!W$14","v":0},{"$f":"$F232*Economic_analysis!X$14","v":0},{"$f":"$F232*Economic_analysis!Y$14","v":0},{"$f":"$F232*Economic_analysis!Z$14","v":0},{"$f":"$F232*Economic_analysis!AA$14","v":0},{"$f":"$F232*Economic_analysis!AB$14","v":0},{"$f":"$F232*Economic_analysis!AC$14","v":0},{"$f":"$F232*Economic_analysis!AD$14","v":0},{"$f":"$F232*Economic_analysis!AE$14","v":0},{"$f":"$F232*Economic_analysis!AF$14","v":0},{"$f":"$F232*Economic_analysis!AG$14","v":0},{"$f":"$F232*Economic_analysis!AH$14","v":0},{"$f":"$F232*Economic_analysis!AI$14","v":0},{"$f":"$F232*Economic_analysis!AJ$14","v":0},{"$f":"$F232*Economic_analysis!AK$14","v":0},{"$f":"$F232*Economic_analysis!AL$14","v":0},{"$f":"$F232*Economic_analysis!AM$14","v":0},{"$f":"$F232*Economic_analysis!AN$14","v":0},{"$f":"$F232*Economic_analysis!AO$14","v":0},{"$f":"$F232*Economic_analysis!AP$14","v":0},{"$f":"$F232*Economic_analysis!AQ$14","v":0},{"$f":"$F232*Economic_analysis!AR$14","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT235:$BC235,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE235:$BN235,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I235:AR235)","v":5254478.9341167836},null,null,{"$f":"SUM(I233:I234)","v":-7975.9608952047456},{"$f":"SUM(J233:J234)","v":-3218595.3670620522},{"$f":"SUM(K233:K234)","v":365749.91817078006},{"$f":"SUM(L233:L234)","v":372728.58817078004},{"$f":"SUM(M233:M234)","v":379707.25817078003},{"$f":"SUM(N233:N234)","v":386685.92817078001},{"$f":"SUM(O233:O234)","v":398180.20817078004},{"$f":"SUM(P233:P234)","v":409674.48817078007},{"$f":"SUM(Q233:Q234)","v":421168.76817078004},{"$f":"SUM(R233:R234)","v":432663.04817078001},{"$f":"SUM(S233:S234)","v":444157.32817078003},{"$f":"SUM(T233:T234)","v":455241.09817078005},{"$f":"SUM(U233:U234)","v":466324.86817078007},{"$f":"SUM(V233:V234)","v":477408.63817078003},{"$f":"SUM(W233:W234)","v":488492.40817077999},{"$f":"SUM(X233:X234)","v":499576.17817078007},{"$f":"SUM(Y233:Y234)","v":510659.94817078009},{"$f":"SUM(Z233:Z234)","v":521743.71817078011},{"$f":"SUM(AA233:AA234)","v":532827.48817078013},{"$f":"SUM(AB233:AB234)","v":918060.38317078003},{"$f":"SUM(AC233:AC234)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT236:$BC236,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE236:$BN236,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H236+I235","v":-7975.9608952047456},{"$f":"I236+J235","v":-3226571.3279572572},{"$f":"J236+K235","v":-2860821.4097864772},{"$f":"K236+L235","v":-2488092.8216156974},{"$f":"L236+M235","v":-2108385.5634449171},{"$f":"M236+N235","v":-1721699.6352741371},{"$f":"N236+O235","v":-1323519.4271033572},{"$f":"O236+P235","v":-913844.93893257715},{"$f":"P236+Q235","v":-492676.17076179711},{"$f":"Q236+R235","v":-60013.122591017105},{"$f":"R236+S235","v":384144.20557976293},{"$f":"S236+T235","v":839385.30375054292},{"$f":"T236+U235","v":1305710.1719213231},{"$f":"U236+V235","v":1783118.8100921032},{"$f":"V236+W235","v":2271611.2182628834},{"$f":"W236+X235","v":2771187.3964336636},{"$f":"X236+Y235","v":3281847.3446044438},{"$f":"Y236+Z235","v":3803591.062775224},{"$f":"Z236+AA235","v":4336418.5509460038},{"$f":"AA236+AB235","v":5254478.9341167836},{"$f":"AB236+AC235","v":5254478.9341167836},{"$f":"AC236+AD235","v":5254478.9341167836},{"$f":"AD236+AE235","v":5254478.9341167836},{"$f":"AE236+AF235","v":5254478.9341167836},{"$f":"AF236+AG235","v":5254478.9341167836},{"$f":"AG236+AH235","v":5254478.9341167836},{"$f":"AH236+AI235","v":5254478.9341167836},{"$f":"AI236+AJ235","v":5254478.9341167836},{"$f":"AJ236+AK235","v":5254478.9341167836},{"$f":"AK236+AL235","v":5254478.9341167836},{"$f":"AL236+AM235","v":5254478.9341167836},{"$f":"AM236+AN235","v":5254478.9341167836},{"$f":"AN236+AO235","v":5254478.9341167836},{"$f":"AO236+AP235","v":5254478.9341167836},{"$f":"AP236+AQ235","v":5254478.9341167836},{"$f":"AQ236+AR235","v":5254478.9341167836},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT238:$BC238,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE238:$BN238,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I238:AR238)","v":2893368.2818085356},null,null,{"$f":"I235/(1+Calc!$F$736)^Config!I$15","v":-7743.6513545677144},{"$f":"J235/(1+Calc!$F$736)^Config!J$15","v":-3033834.8261495451},{"$f":"K235/(1+Calc!$F$736)^Config!K$15","v":334712.98702309001},{"$f":"L235/(1+Calc!$F$736)^Config!L$15","v":331164.52297763893},{"$f":"M235/(1+Calc!$F$736)^Config!M$15","v":327538.81639254052},{"$f":"N235/(1+Calc!$F$736)^Config!N$15","v":323843.37712413468},{"$f":"O235/(1+Calc!$F$736)^Config!O$15","v":323756.94724859076},{"$f":"P235/(1+Calc!$F$736)^Config!P$15","v":323400.82402484905},{"$f":"Q235/(1+Calc!$F$736)^Config!Q$15","v":322790.79106663977},{"$f":"R235/(1+Calc!$F$736)^Config!R$15","v":321941.9413445461},{"$f":"S235/(1+Calc!$F$736)^Config!S$15","v":320868.70402783033},{"$f":"T235/(1+Calc!$F$736)^Config!T$15","v":319296.94689393928},{"$f":"U235/(1+Calc!$F$736)^Config!U$15","v":317544.54385303473},{"$f":"V235/(1+Calc!$F$736)^Config!V$15","v":315623.35134632123},{"$f":"W235/(1+Calc!$F$736)^Config!W$15","v":313544.68839700916},{"$f":"X235/(1+Calc!$F$736)^Config!X$15","v":311319.35785796755},{"$f":"Y235/(1+Calc!$F$736)^Config!Y$15","v":308957.66687756043},{"$f":"Z235/(1+Calc!$F$736)^Config!Z$15","v":306469.44661118579},{"$f":"AA235/(1+Calc!$F$736)^Config!AA$15","v":303864.07120509219},{"$f":"AB235/(1+Calc!$F$736)^Config!AB$15","v":508307.77504067728},{"$f":"AC235/(1+Calc!$F$736)^Config!AC$15","v":0},{"$f":"AD235/(1+Calc!$F$736)^Config!AD$15","v":0},{"$f":"AE235/(1+Calc!$F$736)^Config!AE$15","v":0},{"$f":"AF235/(1+Calc!$F$736)^Config!AF$15","v":0},{"$f":"AG235/(1+Calc!$F$736)^Config!AG$15","v":0},{"$f":"AH235/(1+Calc!$F$736)^Config!AH$15","v":0},{"$f":"AI235/(1+Calc!$F$736)^Config!AI$15","v":0},{"$f":"AJ235/(1+Calc!$F$736)^Config!AJ$15","v":0},{"$f":"AK235/(1+Calc!$F$736)^Config!AK$15","v":0},{"$f":"AL235/(1+Calc!$F$736)^Config!AL$15","v":0},{"$f":"AM235/(1+Calc!$F$736)^Config!AM$15","v":0},{"$f":"AN235/(1+Calc!$F$736)^Config!AN$15","v":0},{"$f":"AO235/(1+Calc!$F$736)^Config!AO$15","v":0},{"$f":"AP235/(1+Calc!$F$736)^Config!AP$15","v":0},{"$f":"AQ235/(1+Calc!$F$736)^Config!AQ$15","v":0},{"$f":"AR235/(1+Calc!$F$736)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT239:$BC239,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE239:$BN239,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H239+I238","v":-7743.6513545677144},{"$f":"I239+J238","v":-3041578.4775041128},{"$f":"J239+K238","v":-2706865.4904810227},{"$f":"K239+L238","v":-2375700.9675033838},{"$f":"L239+M238","v":-2048162.1511108433},{"$f":"M239+N238","v":-1724318.7739867086},{"$f":"N239+O238","v":-1400561.8267381177},{"$f":"O239+P238","v":-1077161.0027132686},{"$f":"P239+Q238","v":-754370.2116466288},{"$f":"Q239+R238","v":-432428.2703020827},{"$f":"R239+S238","v":-111559.56627425237},{"$f":"S239+T238","v":207737.38061968691},{"$f":"T239+U238","v":525281.92447272164},{"$f":"U239+V238","v":840905.27581904293},{"$f":"V239+W238","v":1154449.9642160521},{"$f":"W239+X238","v":1465769.3220740196},{"$f":"X239+Y238","v":1774726.9889515801},{"$f":"Y239+Z238","v":2081196.4355627659},{"$f":"Z239+AA238","v":2385060.5067678583},{"$f":"AA239+AB238","v":2893368.2818085356},{"$f":"AB239+AC238","v":2893368.2818085356},{"$f":"AC239+AD238","v":2893368.2818085356},{"$f":"AD239+AE238","v":2893368.2818085356},{"$f":"AE239+AF238","v":2893368.2818085356},{"$f":"AF239+AG238","v":2893368.2818085356},{"$f":"AG239+AH238","v":2893368.2818085356},{"$f":"AH239+AI238","v":2893368.2818085356},{"$f":"AI239+AJ238","v":2893368.2818085356},{"$f":"AJ239+AK238","v":2893368.2818085356},{"$f":"AK239+AL238","v":2893368.2818085356},{"$f":"AL239+AM238","v":2893368.2818085356},{"$f":"AM239+AN238","v":2893368.2818085356},{"$f":"AN239+AO238","v":2893368.2818085356},{"$f":"AO239+AP238","v":2893368.2818085356},{"$f":"AP239+AQ238","v":2893368.2818085356},{"$f":"AQ239+AR238","v":2893368.2818085356},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT241:$BC241,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT242:$BC242,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"INDEX($BE242:$BN242,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F238","v":2893368.2818085356},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT243:$BC243,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE243:$BN243,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I235:AR235),\"n/a\")","v":0.11353709009566493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT244:$BC244,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV change"},{"$f":"INDEX($BE244:$BN244,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F242>0,Economic_analysis!$F$37>0),F242/Economic_analysis!$F$37-1,IF(AND(F242<0,Economic_analysis!$F$37<0),-(F242/Economic_analysis!$F$37-1),\"n/a\")),\"n/a\")","v":1.0947160732202033E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT245:$BC245,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR change"},{"$f":"INDEX($BE245:$BN245,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F243-Economic_analysis!$F$38,\"n/a\")","v":1.5126744648294999E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT247:$BC247,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures sensitivity - increase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures sensitivity - increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT249:$BC249,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Capital expenditures change"},{"$f":"INDEX($BE249:$BN249,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$80","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT250:$BC250,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE250:$BN250,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I250:AR250)","v":5221242.1020289585},null,null,{"$f":"Economic_analysis!I$30","v":-8056.5261567724701},{"$f":"Economic_analysis!J$30","v":-3251751.6338883094},{"$f":"Economic_analysis!K$30","v":365749.91817078006},{"$f":"Economic_analysis!L$30","v":372728.58817078004},{"$f":"Economic_analysis!M$30","v":379707.25817078003},{"$f":"Economic_analysis!N$30","v":386685.92817078001},{"$f":"Economic_analysis!O$30","v":398180.20817078004},{"$f":"Economic_analysis!P$30","v":409674.48817078007},{"$f":"Economic_analysis!Q$30","v":421168.76817078004},{"$f":"Economic_analysis!R$30","v":432663.04817078001},{"$f":"Economic_analysis!S$30","v":444157.32817078003},{"$f":"Economic_analysis!T$30","v":455241.09817078005},{"$f":"Economic_analysis!U$30","v":466324.86817078007},{"$f":"Economic_analysis!V$30","v":477408.63817078003},{"$f":"Economic_analysis!W$30","v":488492.40817077999},{"$f":"Economic_analysis!X$30","v":499576.17817078007},{"$f":"Economic_analysis!Y$30","v":510659.94817078009},{"$f":"Economic_analysis!Z$30","v":521743.71817078011},{"$f":"Economic_analysis!AA$30","v":532827.48817078013},{"$f":"Economic_analysis!AB$30","v":918060.38317078003},{"$f":"Economic_analysis!AC$30","v":0},{"$f":"Economic_analysis!AD$30","v":0},{"$f":"Economic_analysis!AE$30","v":0},{"$f":"Economic_analysis!AF$30","v":0},{"$f":"Economic_analysis!AG$30","v":0},{"$f":"Economic_analysis!AH$30","v":0},{"$f":"Economic_analysis!AI$30","v":0},{"$f":"Economic_analysis!AJ$30","v":0},{"$f":"Economic_analysis!AK$30","v":0},{"$f":"Economic_analysis!AL$30","v":0},{"$f":"Economic_analysis!AM$30","v":0},{"$f":"Economic_analysis!AN$30","v":0},{"$f":"Economic_analysis!AO$30","v":0},{"$f":"Economic_analysis!AP$30","v":0},{"$f":"Economic_analysis!AQ$30","v":0},{"$f":"Economic_analysis!AR$30","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT251:$BC251,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE251:$BN251,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I251:AR251)","v":-33236.832087824689},null,null,{"$f":"$F249*Economic_analysis!I$14","v":-80.565261567724704},{"$f":"$F249*Economic_analysis!J$14","v":-33156.266826256964},{"$f":"$F249*Economic_analysis!K$14","v":0},{"$f":"$F249*Economic_analysis!L$14","v":0},{"$f":"$F249*Economic_analysis!M$14","v":0},{"$f":"$F249*Economic_analysis!N$14","v":0},{"$f":"$F249*Economic_analysis!O$14","v":0},{"$f":"$F249*Economic_analysis!P$14","v":0},{"$f":"$F249*Economic_analysis!Q$14","v":0},{"$f":"$F249*Economic_analysis!R$14","v":0},{"$f":"$F249*Economic_analysis!S$14","v":0},{"$f":"$F249*Economic_analysis!T$14","v":0},{"$f":"$F249*Economic_analysis!U$14","v":0},{"$f":"$F249*Economic_analysis!V$14","v":0},{"$f":"$F249*Economic_analysis!W$14","v":0},{"$f":"$F249*Economic_analysis!X$14","v":0},{"$f":"$F249*Economic_analysis!Y$14","v":0},{"$f":"$F249*Economic_analysis!Z$14","v":0},{"$f":"$F249*Economic_analysis!AA$14","v":0},{"$f":"$F249*Economic_analysis!AB$14","v":0},{"$f":"$F249*Economic_analysis!AC$14","v":0},{"$f":"$F249*Economic_analysis!AD$14","v":0},{"$f":"$F249*Economic_analysis!AE$14","v":0},{"$f":"$F249*Economic_analysis!AF$14","v":0},{"$f":"$F249*Economic_analysis!AG$14","v":0},{"$f":"$F249*Economic_analysis!AH$14","v":0},{"$f":"$F249*Economic_analysis!AI$14","v":0},{"$f":"$F249*Economic_analysis!AJ$14","v":0},{"$f":"$F249*Economic_analysis!AK$14","v":0},{"$f":"$F249*Economic_analysis!AL$14","v":0},{"$f":"$F249*Economic_analysis!AM$14","v":0},{"$f":"$F249*Economic_analysis!AN$14","v":0},{"$f":"$F249*Economic_analysis!AO$14","v":0},{"$f":"$F249*Economic_analysis!AP$14","v":0},{"$f":"$F249*Economic_analysis!AQ$14","v":0},{"$f":"$F249*Economic_analysis!AR$14","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT252:$BC252,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE252:$BN252,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I252:AR252)","v":5188005.2699411334},null,null,{"$f":"SUM(I250:I251)","v":-8137.0914183401947},{"$f":"SUM(J250:J251)","v":-3284907.9007145665},{"$f":"SUM(K250:K251)","v":365749.91817078006},{"$f":"SUM(L250:L251)","v":372728.58817078004},{"$f":"SUM(M250:M251)","v":379707.25817078003},{"$f":"SUM(N250:N251)","v":386685.92817078001},{"$f":"SUM(O250:O251)","v":398180.20817078004},{"$f":"SUM(P250:P251)","v":409674.48817078007},{"$f":"SUM(Q250:Q251)","v":421168.76817078004},{"$f":"SUM(R250:R251)","v":432663.04817078001},{"$f":"SUM(S250:S251)","v":444157.32817078003},{"$f":"SUM(T250:T251)","v":455241.09817078005},{"$f":"SUM(U250:U251)","v":466324.86817078007},{"$f":"SUM(V250:V251)","v":477408.63817078003},{"$f":"SUM(W250:W251)","v":488492.40817077999},{"$f":"SUM(X250:X251)","v":499576.17817078007},{"$f":"SUM(Y250:Y251)","v":510659.94817078009},{"$f":"SUM(Z250:Z251)","v":521743.71817078011},{"$f":"SUM(AA250:AA251)","v":532827.48817078013},{"$f":"SUM(AB250:AB251)","v":918060.38317078003},{"$f":"SUM(AC250:AC251)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT253:$BC253,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE253:$BN253,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H253+I252","v":-8137.0914183401947},{"$f":"I253+J252","v":-3293044.9921329068},{"$f":"J253+K252","v":-2927295.0739621269},{"$f":"K253+L252","v":-2554566.485791347},{"$f":"L253+M252","v":-2174859.2276205672},{"$f":"M253+N252","v":-1788173.2994497872},{"$f":"N253+O252","v":-1389993.0912790073},{"$f":"O253+P252","v":-980318.60310822725},{"$f":"P253+Q252","v":-559149.83493744722},{"$f":"Q253+R252","v":-126486.78676666721},{"$f":"R253+S252","v":317670.54140411282},{"$f":"S253+T252","v":772911.63957489282},{"$f":"T253+U252","v":1239236.5077456729},{"$f":"U253+V252","v":1716645.1459164531},{"$f":"V253+W252","v":2205137.5540872333},{"$f":"W253+X252","v":2704713.7322580134},{"$f":"X253+Y252","v":3215373.6804287937},{"$f":"Y253+Z252","v":3737117.3985995739},{"$f":"Z253+AA252","v":4269944.8867703537},{"$f":"AA253+AB252","v":5188005.2699411334},{"$f":"AB253+AC252","v":5188005.2699411334},{"$f":"AC253+AD252","v":5188005.2699411334},{"$f":"AD253+AE252","v":5188005.2699411334},{"$f":"AE253+AF252","v":5188005.2699411334},{"$f":"AF253+AG252","v":5188005.2699411334},{"$f":"AG253+AH252","v":5188005.2699411334},{"$f":"AH253+AI252","v":5188005.2699411334},{"$f":"AI253+AJ252","v":5188005.2699411334},{"$f":"AJ253+AK252","v":5188005.2699411334},{"$f":"AK253+AL252","v":5188005.2699411334},{"$f":"AL253+AM252","v":5188005.2699411334},{"$f":"AM253+AN252","v":5188005.2699411334},{"$f":"AN253+AO252","v":5188005.2699411334},{"$f":"AO253+AP252","v":5188005.2699411334},{"$f":"AP253+AQ252","v":5188005.2699411334},{"$f":"AQ253+AR252","v":5188005.2699411334},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT255:$BC255,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE255:$BN255,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I255:AR255)","v":2830705.9214622788},null,null,{"$f":"I252/(1+Calc!$F$736)^Config!I$15","v":-7900.0887556700918},{"$f":"J252/(1+Calc!$F$736)^Config!J$15","v":-3096340.7490946995},{"$f":"K252/(1+Calc!$F$736)^Config!K$15","v":334712.98702309001},{"$f":"L252/(1+Calc!$F$736)^Config!L$15","v":331164.52297763893},{"$f":"M252/(1+Calc!$F$736)^Config!M$15","v":327538.81639254052},{"$f":"N252/(1+Calc!$F$736)^Config!N$15","v":323843.37712413468},{"$f":"O252/(1+Calc!$F$736)^Config!O$15","v":323756.94724859076},{"$f":"P252/(1+Calc!$F$736)^Config!P$15","v":323400.82402484905},{"$f":"Q252/(1+Calc!$F$736)^Config!Q$15","v":322790.79106663977},{"$f":"R252/(1+Calc!$F$736)^Config!R$15","v":321941.9413445461},{"$f":"S252/(1+Calc!$F$736)^Config!S$15","v":320868.70402783033},{"$f":"T252/(1+Calc!$F$736)^Config!T$15","v":319296.94689393928},{"$f":"U252/(1+Calc!$F$736)^Config!U$15","v":317544.54385303473},{"$f":"V252/(1+Calc!$F$736)^Config!V$15","v":315623.35134632123},{"$f":"W252/(1+Calc!$F$736)^Config!W$15","v":313544.68839700916},{"$f":"X252/(1+Calc!$F$736)^Config!X$15","v":311319.35785796755},{"$f":"Y252/(1+Calc!$F$736)^Config!Y$15","v":308957.66687756043},{"$f":"Z252/(1+Calc!$F$736)^Config!Z$15","v":306469.44661118579},{"$f":"AA252/(1+Calc!$F$736)^Config!AA$15","v":303864.07120509219},{"$f":"AB252/(1+Calc!$F$736)^Config!AB$15","v":508307.77504067728},{"$f":"AC252/(1+Calc!$F$736)^Config!AC$15","v":0},{"$f":"AD252/(1+Calc!$F$736)^Config!AD$15","v":0},{"$f":"AE252/(1+Calc!$F$736)^Config!AE$15","v":0},{"$f":"AF252/(1+Calc!$F$736)^Config!AF$15","v":0},{"$f":"AG252/(1+Calc!$F$736)^Config!AG$15","v":0},{"$f":"AH252/(1+Calc!$F$736)^Config!AH$15","v":0},{"$f":"AI252/(1+Calc!$F$736)^Config!AI$15","v":0},{"$f":"AJ252/(1+Calc!$F$736)^Config!AJ$15","v":0},{"$f":"AK252/(1+Calc!$F$736)^Config!AK$15","v":0},{"$f":"AL252/(1+Calc!$F$736)^Config!AL$15","v":0},{"$f":"AM252/(1+Calc!$F$736)^Config!AM$15","v":0},{"$f":"AN252/(1+Calc!$F$736)^Config!AN$15","v":0},{"$f":"AO252/(1+Calc!$F$736)^Config!AO$15","v":0},{"$f":"AP252/(1+Calc!$F$736)^Config!AP$15","v":0},{"$f":"AQ252/(1+Calc!$F$736)^Config!AQ$15","v":0},{"$f":"AR252/(1+Calc!$F$736)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT256:$BC256,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE256:$BN256,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H256+I255","v":-7900.0887556700918},{"$f":"I256+J255","v":-3104240.8378503695},{"$f":"J256+K255","v":-2769527.8508272795},{"$f":"K256+L255","v":-2438363.3278496405},{"$f":"L256+M255","v":-2110824.5114571},{"$f":"M256+N255","v":-1786981.1343329654},{"$f":"N256+O255","v":-1463224.1870843745},{"$f":"O256+P255","v":-1139823.3630595254},{"$f":"P256+Q255","v":-817032.57199288555},{"$f":"Q256+R255","v":-495090.63064833946},{"$f":"R256+S255","v":-174221.92662050913},{"$f":"S256+T255","v":145075.02027343016},{"$f":"T256+U255","v":462619.56412646489},{"$f":"U256+V255","v":778242.91547278618},{"$f":"V256+W255","v":1091787.6038697953},{"$f":"W256+X255","v":1403106.9617277628},{"$f":"X256+Y255","v":1712064.6286053234},{"$f":"Y256+Z255","v":2018534.0752165092},{"$f":"Z256+AA255","v":2322398.1464216015},{"$f":"AA256+AB255","v":2830705.9214622788},{"$f":"AB256+AC255","v":2830705.9214622788},{"$f":"AC256+AD255","v":2830705.9214622788},{"$f":"AD256+AE255","v":2830705.9214622788},{"$f":"AE256+AF255","v":2830705.9214622788},{"$f":"AF256+AG255","v":2830705.9214622788},{"$f":"AG256+AH255","v":2830705.9214622788},{"$f":"AH256+AI255","v":2830705.9214622788},{"$f":"AI256+AJ255","v":2830705.9214622788},{"$f":"AJ256+AK255","v":2830705.9214622788},{"$f":"AK256+AL255","v":2830705.9214622788},{"$f":"AL256+AM255","v":2830705.9214622788},{"$f":"AM256+AN255","v":2830705.9214622788},{"$f":"AN256+AO255","v":2830705.9214622788},{"$f":"AO256+AP255","v":2830705.9214622788},{"$f":"AP256+AQ255","v":2830705.9214622788},{"$f":"AQ256+AR255","v":2830705.9214622788},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT258:$BC258,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT259:$BC259,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"INDEX($BE259:$BN259,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F255","v":2830705.9214622788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT260:$BC260,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE260:$BN260,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I252:AR252),\"n/a\")","v":0.1105359424717236},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT261:$BC261,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV change"},{"$f":"INDEX($BE261:$BN261,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F259>0,Economic_analysis!$F$37>0),F259/Economic_analysis!$F$37-1,IF(AND(F259<0,Economic_analysis!$F$37<0),-(F259/Economic_analysis!$F$37-1),\"n/a\")),\"n/a\")","v":-1.0947160732202033E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT262:$BC262,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR change"},{"$f":"INDEX($BE262:$BN262,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F260-Economic_analysis!$F$38,\"n/a\")","v":-1.488473159111825E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT264:$BC264,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses sensitivity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT266:$BC266,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses sensitivity - decrease"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - decrease","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT268:$BC268,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses change"},{"$f":"INDEX($BE268:$BN268,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$81","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT269:$BC269,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE269:$BN269,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I269:AR269)","v":5221242.1020289585},null,null,{"$f":"Economic_analysis!I$30","v":-8056.5261567724701},{"$f":"Economic_analysis!J$30","v":-3251751.6338883094},{"$f":"Economic_analysis!K$30","v":365749.91817078006},{"$f":"Economic_analysis!L$30","v":372728.58817078004},{"$f":"Economic_analysis!M$30","v":379707.25817078003},{"$f":"Economic_analysis!N$30","v":386685.92817078001},{"$f":"Economic_analysis!O$30","v":398180.20817078004},{"$f":"Economic_analysis!P$30","v":409674.48817078007},{"$f":"Economic_analysis!Q$30","v":421168.76817078004},{"$f":"Economic_analysis!R$30","v":432663.04817078001},{"$f":"Economic_analysis!S$30","v":444157.32817078003},{"$f":"Economic_analysis!T$30","v":455241.09817078005},{"$f":"Economic_analysis!U$30","v":466324.86817078007},{"$f":"Economic_analysis!V$30","v":477408.63817078003},{"$f":"Economic_analysis!W$30","v":488492.40817077999},{"$f":"Economic_analysis!X$30","v":499576.17817078007},{"$f":"Economic_analysis!Y$30","v":510659.94817078009},{"$f":"Economic_analysis!Z$30","v":521743.71817078011},{"$f":"Economic_analysis!AA$30","v":532827.48817078013},{"$f":"Economic_analysis!AB$30","v":918060.38317078003},{"$f":"Economic_analysis!AC$30","v":0},{"$f":"Economic_analysis!AD$30","v":0},{"$f":"Economic_analysis!AE$30","v":0},{"$f":"Economic_analysis!AF$30","v":0},{"$f":"Economic_analysis!AG$30","v":0},{"$f":"Economic_analysis!AH$30","v":0},{"$f":"Economic_analysis!AI$30","v":0},{"$f":"Economic_analysis!AJ$30","v":0},{"$f":"Economic_analysis!AK$30","v":0},{"$f":"Economic_analysis!AL$30","v":0},{"$f":"Economic_analysis!AM$30","v":0},{"$f":"Economic_analysis!AN$30","v":0},{"$f":"Economic_analysis!AO$30","v":0},{"$f":"Economic_analysis!AP$30","v":0},{"$f":"Economic_analysis!AQ$30","v":0},{"$f":"Economic_analysis!AR$30","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT270:$BC270,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE270:$BN270,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I270:AR270)","v":5973.0842433628322},null,null,{"$f":"$F268*Economic_analysis!I$13","v":0},{"$f":"$F268*Economic_analysis!J$13","v":352.09991592920363},{"$f":"$F268*Economic_analysis!K$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!L$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!M$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!N$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!O$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!P$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!Q$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!R$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!S$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!T$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!U$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!V$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!W$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!X$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!Y$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!Z$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!AA$13","v":312.27690707964609},{"$f":"$F268*Economic_analysis!AB$13","v":312.27690707964609},{"$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$13","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT271:$BC271,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE271:$BN271,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I271:AR271)","v":5227215.1862723213},null,null,{"$f":"SUM(I269:I270)","v":-8056.5261567724701},{"$f":"SUM(J269:J270)","v":-3251399.5339723802},{"$f":"SUM(K269:K270)","v":366062.19507785968},{"$f":"SUM(L269:L270)","v":373040.86507785966},{"$f":"SUM(M269:M270)","v":380019.53507785965},{"$f":"SUM(N269:N270)","v":386998.20507785963},{"$f":"SUM(O269:O270)","v":398492.48507785966},{"$f":"SUM(P269:P270)","v":409986.76507785969},{"$f":"SUM(Q269:Q270)","v":421481.04507785966},{"$f":"SUM(R269:R270)","v":432975.32507785963},{"$f":"SUM(S269:S270)","v":444469.60507785965},{"$f":"SUM(T269:T270)","v":455553.37507785967},{"$f":"SUM(U269:U270)","v":466637.14507785969},{"$f":"SUM(V269:V270)","v":477720.91507785965},{"$f":"SUM(W269:W270)","v":488804.68507785961},{"$f":"SUM(X269:X270)","v":499888.45507785969},{"$f":"SUM(Y269:Y270)","v":510972.22507785971},{"$f":"SUM(Z269:Z270)","v":522055.99507785973},{"$f":"SUM(AA269:AA270)","v":533139.76507785975},{"$f":"SUM(AB269:AB270)","v":918372.66007785965},{"$f":"SUM(AC269:AC270)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT272:$BC272,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE272:$BN272,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H272+I271","v":-8056.5261567724701},{"$f":"I272+J271","v":-3259456.0601291526},{"$f":"J272+K271","v":-2893393.8650512928},{"$f":"K272+L271","v":-2520352.9999734331},{"$f":"L272+M271","v":-2140333.4648955734},{"$f":"M272+N271","v":-1753335.2598177139},{"$f":"N272+O271","v":-1354842.7747398543},{"$f":"O272+P271","v":-944856.00966199464},{"$f":"P272+Q271","v":-523374.96458413498},{"$f":"Q272+R271","v":-90399.639506275358},{"$f":"R272+S271","v":354069.9655715843},{"$f":"S272+T271","v":809623.34064944391},{"$f":"T272+U271","v":1276260.4857273037},{"$f":"U272+V271","v":1753981.4008051632},{"$f":"V272+W271","v":2242786.0858830228},{"$f":"W272+X271","v":2742674.5409608823},{"$f":"X272+Y271","v":3253646.7660387419},{"$f":"Y272+Z271","v":3775702.7611166015},{"$f":"Z272+AA271","v":4308842.5261944616},{"$f":"AA272+AB271","v":5227215.1862723213},{"$f":"AB272+AC271","v":5227215.1862723213},{"$f":"AC272+AD271","v":5227215.1862723213},{"$f":"AD272+AE271","v":5227215.1862723213},{"$f":"AE272+AF271","v":5227215.1862723213},{"$f":"AF272+AG271","v":5227215.1862723213},{"$f":"AG272+AH271","v":5227215.1862723213},{"$f":"AH272+AI271","v":5227215.1862723213},{"$f":"AI272+AJ271","v":5227215.1862723213},{"$f":"AJ272+AK271","v":5227215.1862723213},{"$f":"AK272+AL271","v":5227215.1862723213},{"$f":"AL272+AM271","v":5227215.1862723213},{"$f":"AM272+AN271","v":5227215.1862723213},{"$f":"AN272+AO271","v":5227215.1862723213},{"$f":"AO272+AP271","v":5227215.1862723213},{"$f":"AP272+AQ271","v":5227215.1862723213},{"$f":"AQ272+AR271","v":5227215.1862723213},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT274:$BC274,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE274:$BN274,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I274:AR274)","v":2866417.3490120312},null,null,{"$f":"I271/(1+Calc!$F$736)^Config!I$15","v":-7821.8700551189031},{"$f":"J271/(1+Calc!$F$736)^Config!J$15","v":-3064755.8996817609},{"$f":"K271/(1+Calc!$F$736)^Config!K$15","v":334998.76463001251},{"$f":"L271/(1+Calc!$F$736)^Config!L$15","v":331441.97696494235},{"$f":"M271/(1+Calc!$F$736)^Config!M$15","v":327808.18919574772},{"$f":"N271/(1+Calc!$F$736)^Config!N$15","v":324104.9041175397},{"$f":"O271/(1+Calc!$F$736)^Config!O$15","v":324010.85695092578},{"$f":"P271/(1+Calc!$F$736)^Config!P$15","v":323647.33829896071},{"$f":"Q271/(1+Calc!$F$736)^Config!Q$15","v":323030.12531335012},{"$f":"R271/(1+Calc!$F$736)^Config!R$15","v":322174.30469086679},{"$f":"S271/(1+Calc!$F$736)^Config!S$15","v":321094.29950969509},{"$f":"T271/(1+Calc!$F$736)^Config!T$15","v":319515.97163361381},{"$f":"U271/(1+Calc!$F$736)^Config!U$15","v":317757.18923135952},{"$f":"V271/(1+Calc!$F$736)^Config!V$15","v":315829.80316993751},{"$f":"W271/(1+Calc!$F$736)^Config!W$15","v":313745.12706071429},{"$f":"X271/(1+Calc!$F$736)^Config!X$15","v":311513.95850234147},{"$f":"Y271/(1+Calc!$F$736)^Config!Y$15","v":309146.59954200115},{"$f":"Z271/(1+Calc!$F$736)^Config!Z$15","v":306652.87638248742},{"$f":"AA271/(1+Calc!$F$736)^Config!AA$15","v":304042.15836169571},{"$f":"AB271/(1+Calc!$F$736)^Config!AB$15","v":508480.67519271956},{"$f":"AC271/(1+Calc!$F$736)^Config!AC$15","v":0},{"$f":"AD271/(1+Calc!$F$736)^Config!AD$15","v":0},{"$f":"AE271/(1+Calc!$F$736)^Config!AE$15","v":0},{"$f":"AF271/(1+Calc!$F$736)^Config!AF$15","v":0},{"$f":"AG271/(1+Calc!$F$736)^Config!AG$15","v":0},{"$f":"AH271/(1+Calc!$F$736)^Config!AH$15","v":0},{"$f":"AI271/(1+Calc!$F$736)^Config!AI$15","v":0},{"$f":"AJ271/(1+Calc!$F$736)^Config!AJ$15","v":0},{"$f":"AK271/(1+Calc!$F$736)^Config!AK$15","v":0},{"$f":"AL271/(1+Calc!$F$736)^Config!AL$15","v":0},{"$f":"AM271/(1+Calc!$F$736)^Config!AM$15","v":0},{"$f":"AN271/(1+Calc!$F$736)^Config!AN$15","v":0},{"$f":"AO271/(1+Calc!$F$736)^Config!AO$15","v":0},{"$f":"AP271/(1+Calc!$F$736)^Config!AP$15","v":0},{"$f":"AQ271/(1+Calc!$F$736)^Config!AQ$15","v":0},{"$f":"AR271/(1+Calc!$F$736)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT275:$BC275,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE275:$BN275,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H275+I274","v":-7821.8700551189031},{"$f":"I275+J274","v":-3072577.76973688},{"$f":"J275+K274","v":-2737579.0051068673},{"$f":"K275+L274","v":-2406137.0281419251},{"$f":"L275+M274","v":-2078328.8389461774},{"$f":"M275+N274","v":-1754223.9348286376},{"$f":"N275+O274","v":-1430213.077877712},{"$f":"O275+P274","v":-1106565.7395787514},{"$f":"P275+Q274","v":-783535.61426540127},{"$f":"Q275+R274","v":-461361.30957453448},{"$f":"R275+S274","v":-140267.01006483939},{"$f":"S275+T274","v":179248.96156877442},{"$f":"T275+U274","v":497006.15080013394},{"$f":"U275+V274","v":812835.95397007139},{"$f":"V275+W274","v":1126581.0810307856},{"$f":"W275+X274","v":1438095.0395331271},{"$f":"X275+Y274","v":1747241.6390751284},{"$f":"Y275+Z274","v":2053894.5154576157},{"$f":"Z275+AA274","v":2357936.6738193114},{"$f":"AA275+AB274","v":2866417.3490120312},{"$f":"AB275+AC274","v":2866417.3490120312},{"$f":"AC275+AD274","v":2866417.3490120312},{"$f":"AD275+AE274","v":2866417.3490120312},{"$f":"AE275+AF274","v":2866417.3490120312},{"$f":"AF275+AG274","v":2866417.3490120312},{"$f":"AG275+AH274","v":2866417.3490120312},{"$f":"AH275+AI274","v":2866417.3490120312},{"$f":"AI275+AJ274","v":2866417.3490120312},{"$f":"AJ275+AK274","v":2866417.3490120312},{"$f":"AK275+AL274","v":2866417.3490120312},{"$f":"AL275+AM274","v":2866417.3490120312},{"$f":"AM275+AN274","v":2866417.3490120312},{"$f":"AN275+AO274","v":2866417.3490120312},{"$f":"AO275+AP274","v":2866417.3490120312},{"$f":"AP275+AQ274","v":2866417.3490120312},{"$f":"AQ275+AR274","v":2866417.3490120312},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT277:$BC277,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT278:$BC278,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"INDEX($BE278:$BN278,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F274","v":2866417.3490120312},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT279:$BC279,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE279:$BN279,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I271:AR271),\"n/a\")","v":0.11214751087001162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT280:$BC280,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV change"},{"$f":"INDEX($BE280:$BN280,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F278>0,Economic_analysis!$F$37>0),F278/Economic_analysis!$F$37-1,IF(AND(F278<0,Economic_analysis!$F$37<0),-(F278/Economic_analysis!$F$37-1),\"n/a\")),\"n/a\")","v":1.5304649174956442E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT281:$BC281,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR change"},{"$f":"INDEX($BE281:$BN281,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F279-Economic_analysis!$F$38,\"n/a\")","v":1.2309523917619636E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT283:$BC283,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses sensitivity - increase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses sensitivity - increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT285:$BC285,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Operating expenses change"},{"$f":"INDEX($BE285:$BN285,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$81","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT286:$BC286,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE286:$BN286,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I286:AR286)","v":5221242.1020289585},null,null,{"$f":"Economic_analysis!I$30","v":-8056.5261567724701},{"$f":"Economic_analysis!J$30","v":-3251751.6338883094},{"$f":"Economic_analysis!K$30","v":365749.91817078006},{"$f":"Economic_analysis!L$30","v":372728.58817078004},{"$f":"Economic_analysis!M$30","v":379707.25817078003},{"$f":"Economic_analysis!N$30","v":386685.92817078001},{"$f":"Economic_analysis!O$30","v":398180.20817078004},{"$f":"Economic_analysis!P$30","v":409674.48817078007},{"$f":"Economic_analysis!Q$30","v":421168.76817078004},{"$f":"Economic_analysis!R$30","v":432663.04817078001},{"$f":"Economic_analysis!S$30","v":444157.32817078003},{"$f":"Economic_analysis!T$30","v":455241.09817078005},{"$f":"Economic_analysis!U$30","v":466324.86817078007},{"$f":"Economic_analysis!V$30","v":477408.63817078003},{"$f":"Economic_analysis!W$30","v":488492.40817077999},{"$f":"Economic_analysis!X$30","v":499576.17817078007},{"$f":"Economic_analysis!Y$30","v":510659.94817078009},{"$f":"Economic_analysis!Z$30","v":521743.71817078011},{"$f":"Economic_analysis!AA$30","v":532827.48817078013},{"$f":"Economic_analysis!AB$30","v":918060.38317078003},{"$f":"Economic_analysis!AC$30","v":0},{"$f":"Economic_analysis!AD$30","v":0},{"$f":"Economic_analysis!AE$30","v":0},{"$f":"Economic_analysis!AF$30","v":0},{"$f":"Economic_analysis!AG$30","v":0},{"$f":"Economic_analysis!AH$30","v":0},{"$f":"Economic_analysis!AI$30","v":0},{"$f":"Economic_analysis!AJ$30","v":0},{"$f":"Economic_analysis!AK$30","v":0},{"$f":"Economic_analysis!AL$30","v":0},{"$f":"Economic_analysis!AM$30","v":0},{"$f":"Economic_analysis!AN$30","v":0},{"$f":"Economic_analysis!AO$30","v":0},{"$f":"Economic_analysis!AP$30","v":0},{"$f":"Economic_analysis!AQ$30","v":0},{"$f":"Economic_analysis!AR$30","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT287:$BC287,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE287:$BN287,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I287:AR287)","v":-5973.0842433628322},null,null,{"$f":"$F285*Economic_analysis!I$13","v":0},{"$f":"$F285*Economic_analysis!J$13","v":-352.09991592920363},{"$f":"$F285*Economic_analysis!K$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!L$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!M$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!N$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!O$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!P$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!Q$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!R$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!S$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!T$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!U$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!V$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!W$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!X$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!Y$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!Z$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!AA$13","v":-312.27690707964609},{"$f":"$F285*Economic_analysis!AB$13","v":-312.27690707964609},{"$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$13","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT288:$BC288,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE288:$BN288,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I288:AR288)","v":5215269.0177855957},null,null,{"$f":"SUM(I286:I287)","v":-8056.5261567724701},{"$f":"SUM(J286:J287)","v":-3252103.7338042385},{"$f":"SUM(K286:K287)","v":365437.64126370044},{"$f":"SUM(L286:L287)","v":372416.31126370042},{"$f":"SUM(M286:M287)","v":379394.98126370041},{"$f":"SUM(N286:N287)","v":386373.65126370039},{"$f":"SUM(O286:O287)","v":397867.93126370042},{"$f":"SUM(P286:P287)","v":409362.21126370045},{"$f":"SUM(Q286:Q287)","v":420856.49126370042},{"$f":"SUM(R286:R287)","v":432350.77126370039},{"$f":"SUM(S286:S287)","v":443845.05126370041},{"$f":"SUM(T286:T287)","v":454928.82126370043},{"$f":"SUM(U286:U287)","v":466012.59126370045},{"$f":"SUM(V286:V287)","v":477096.36126370041},{"$f":"SUM(W286:W287)","v":488180.13126370037},{"$f":"SUM(X286:X287)","v":499263.90126370045},{"$f":"SUM(Y286:Y287)","v":510347.67126370047},{"$f":"SUM(Z286:Z287)","v":521431.44126370049},{"$f":"SUM(AA286:AA287)","v":532515.2112637005},{"$f":"SUM(AB286:AB287)","v":917748.10626370041},{"$f":"SUM(AC286:AC287)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT289:$BC289,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE289:$BN289,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H289+I288","v":-8056.5261567724701},{"$f":"I289+J288","v":-3260160.2599610109},{"$f":"J289+K288","v":-2894722.6186973103},{"$f":"K289+L288","v":-2522306.3074336099},{"$f":"L289+M288","v":-2142911.3261699094},{"$f":"M289+N288","v":-1756537.6749062091},{"$f":"N289+O288","v":-1358669.7436425088},{"$f":"O289+P288","v":-949307.53237880836},{"$f":"P289+Q288","v":-528451.04111510795},{"$f":"Q289+R288","v":-96100.26985140756},{"$f":"R289+S288","v":347744.78141229285},{"$f":"S289+T288","v":802673.60267599323},{"$f":"T289+U288","v":1268686.1939396937},{"$f":"U289+V288","v":1745782.555203394},{"$f":"V289+W288","v":2233962.6864670943},{"$f":"W289+X288","v":2733226.5877307947},{"$f":"X289+Y288","v":3243574.258994495},{"$f":"Y289+Z288","v":3765005.7002581954},{"$f":"Z289+AA288","v":4297520.9115218958},{"$f":"AA289+AB288","v":5215269.0177855957},{"$f":"AB289+AC288","v":5215269.0177855957},{"$f":"AC289+AD288","v":5215269.0177855957},{"$f":"AD289+AE288","v":5215269.0177855957},{"$f":"AE289+AF288","v":5215269.0177855957},{"$f":"AF289+AG288","v":5215269.0177855957},{"$f":"AG289+AH288","v":5215269.0177855957},{"$f":"AH289+AI288","v":5215269.0177855957},{"$f":"AI289+AJ288","v":5215269.0177855957},{"$f":"AJ289+AK288","v":5215269.0177855957},{"$f":"AK289+AL288","v":5215269.0177855957},{"$f":"AL289+AM288","v":5215269.0177855957},{"$f":"AM289+AN288","v":5215269.0177855957},{"$f":"AN289+AO288","v":5215269.0177855957},{"$f":"AO289+AP288","v":5215269.0177855957},{"$f":"AP289+AQ288","v":5215269.0177855957},{"$f":"AQ289+AR288","v":5215269.0177855957},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT291:$BC291,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE291:$BN291,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I291:AR291)","v":2857656.8542587822},null,null,{"$f":"I288/(1+Calc!$F$736)^Config!I$15","v":-7821.8700551189031},{"$f":"J288/(1+Calc!$F$736)^Config!J$15","v":-3065419.6755624833},{"$f":"K288/(1+Calc!$F$736)^Config!K$15","v":334427.20941616746},{"$f":"L288/(1+Calc!$F$736)^Config!L$15","v":330887.06899033551},{"$f":"M288/(1+Calc!$F$736)^Config!M$15","v":327269.44358933333},{"$f":"N288/(1+Calc!$F$736)^Config!N$15","v":323581.85013072961},{"$f":"O288/(1+Calc!$F$736)^Config!O$15","v":323503.03754625574},{"$f":"P288/(1+Calc!$F$736)^Config!P$15","v":323154.30975073739},{"$f":"Q288/(1+Calc!$F$736)^Config!Q$15","v":322551.45681992947},{"$f":"R288/(1+Calc!$F$736)^Config!R$15","v":321709.5779982254},{"$f":"S288/(1+Calc!$F$736)^Config!S$15","v":320643.10854596557},{"$f":"T288/(1+Calc!$F$736)^Config!T$15","v":319077.92215426476},{"$f":"U288/(1+Calc!$F$736)^Config!U$15","v":317331.89847470995},{"$f":"V288/(1+Calc!$F$736)^Config!V$15","v":315416.89952270489},{"$f":"W288/(1+Calc!$F$736)^Config!W$15","v":313344.24973330396},{"$f":"X288/(1+Calc!$F$736)^Config!X$15","v":311124.75721359358},{"$f":"Y288/(1+Calc!$F$736)^Config!Y$15","v":308768.73421311972},{"$f":"Z288/(1+Calc!$F$736)^Config!Z$15","v":306286.01683988411},{"$f":"AA288/(1+Calc!$F$736)^Config!AA$15","v":303685.98404848861},{"$f":"AB288/(1+Calc!$F$736)^Config!AB$15","v":508134.87488863501},{"$f":"AC288/(1+Calc!$F$736)^Config!AC$15","v":0},{"$f":"AD288/(1+Calc!$F$736)^Config!AD$15","v":0},{"$f":"AE288/(1+Calc!$F$736)^Config!AE$15","v":0},{"$f":"AF288/(1+Calc!$F$736)^Config!AF$15","v":0},{"$f":"AG288/(1+Calc!$F$736)^Config!AG$15","v":0},{"$f":"AH288/(1+Calc!$F$736)^Config!AH$15","v":0},{"$f":"AI288/(1+Calc!$F$736)^Config!AI$15","v":0},{"$f":"AJ288/(1+Calc!$F$736)^Config!AJ$15","v":0},{"$f":"AK288/(1+Calc!$F$736)^Config!AK$15","v":0},{"$f":"AL288/(1+Calc!$F$736)^Config!AL$15","v":0},{"$f":"AM288/(1+Calc!$F$736)^Config!AM$15","v":0},{"$f":"AN288/(1+Calc!$F$736)^Config!AN$15","v":0},{"$f":"AO288/(1+Calc!$F$736)^Config!AO$15","v":0},{"$f":"AP288/(1+Calc!$F$736)^Config!AP$15","v":0},{"$f":"AQ288/(1+Calc!$F$736)^Config!AQ$15","v":0},{"$f":"AR288/(1+Calc!$F$736)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT292:$BC292,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE292:$BN292,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H292+I291","v":-7821.8700551189031},{"$f":"I292+J291","v":-3073241.5456176023},{"$f":"J292+K291","v":-2738814.336201435},{"$f":"K292+L291","v":-2407927.2672110996},{"$f":"L292+M291","v":-2080657.8236217662},{"$f":"M292+N291","v":-1757075.9734910366},{"$f":"N292+O291","v":-1433572.9359447807},{"$f":"O292+P291","v":-1110418.6261940433},{"$f":"P292+Q291","v":-787867.1693741139},{"$f":"Q292+R291","v":-466157.5913758885},{"$f":"R292+S291","v":-145514.48282992293},{"$f":"S292+T291","v":173563.43932434183},{"$f":"T292+U291","v":490895.33779905178},{"$f":"U292+V291","v":806312.23732175666},{"$f":"V292+W291","v":1119656.4870550607},{"$f":"W292+X291","v":1430781.2442686544},{"$f":"X292+Y291","v":1739549.9784817742},{"$f":"Y292+Z291","v":2045835.9953216584},{"$f":"Z292+AA291","v":2349521.979370147},{"$f":"AA292+AB291","v":2857656.8542587822},{"$f":"AB292+AC291","v":2857656.8542587822},{"$f":"AC292+AD291","v":2857656.8542587822},{"$f":"AD292+AE291","v":2857656.8542587822},{"$f":"AE292+AF291","v":2857656.8542587822},{"$f":"AF292+AG291","v":2857656.8542587822},{"$f":"AG292+AH291","v":2857656.8542587822},{"$f":"AH292+AI291","v":2857656.8542587822},{"$f":"AI292+AJ291","v":2857656.8542587822},{"$f":"AJ292+AK291","v":2857656.8542587822},{"$f":"AK292+AL291","v":2857656.8542587822},{"$f":"AL292+AM291","v":2857656.8542587822},{"$f":"AM292+AN291","v":2857656.8542587822},{"$f":"AN292+AO291","v":2857656.8542587822},{"$f":"AO292+AP291","v":2857656.8542587822},{"$f":"AP292+AQ291","v":2857656.8542587822},{"$f":"AQ292+AR291","v":2857656.8542587822},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT294:$BC294,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT295:$BC295,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"INDEX($BE295:$BN295,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F291","v":2857656.8542587822},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT296:$BC296,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE296:$BN296,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I288:AR288),\"n/a\")","v":0.11190132173367795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT297:$BC297,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV change"},{"$f":"INDEX($BE297:$BN297,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F295>0,Economic_analysis!$F$37>0),F295/Economic_analysis!$F$37-1,IF(AND(F295<0,Economic_analysis!$F$37<0),-(F295/Economic_analysis!$F$37-1),\"n/a\")),\"n/a\")","v":-1.5304649174959772E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT298:$BC298,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR change"},{"$f":"INDEX($BE298:$BN298,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F296-Economic_analysis!$F$38,\"n/a\")","v":-1.2309389715747798E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,{"$f":"INDEX($AT300:$BC300,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Benefits sensitivity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits sensitivity","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT302:$BC302,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Benefits sensitivity - decrease"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits sensitivity - decrease","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT304:$BC304,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Benefits change"},{"$f":"INDEX($BE304:$BN304,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$F$82","v":-0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT305:$BC305,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE305:$BN305,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I305:AR305)","v":5221242.1020289585},null,null,{"$f":"Economic_analysis!I$30","v":-8056.5261567724701},{"$f":"Economic_analysis!J$30","v":-3251751.6338883094},{"$f":"Economic_analysis!K$30","v":365749.91817078006},{"$f":"Economic_analysis!L$30","v":372728.58817078004},{"$f":"Economic_analysis!M$30","v":379707.25817078003},{"$f":"Economic_analysis!N$30","v":386685.92817078001},{"$f":"Economic_analysis!O$30","v":398180.20817078004},{"$f":"Economic_analysis!P$30","v":409674.48817078007},{"$f":"Economic_analysis!Q$30","v":421168.76817078004},{"$f":"Economic_analysis!R$30","v":432663.04817078001},{"$f":"Economic_analysis!S$30","v":444157.32817078003},{"$f":"Economic_analysis!T$30","v":455241.09817078005},{"$f":"Economic_analysis!U$30","v":466324.86817078007},{"$f":"Economic_analysis!V$30","v":477408.63817078003},{"$f":"Economic_analysis!W$30","v":488492.40817077999},{"$f":"Economic_analysis!X$30","v":499576.17817078007},{"$f":"Economic_analysis!Y$30","v":510659.94817078009},{"$f":"Economic_analysis!Z$30","v":521743.71817078011},{"$f":"Economic_analysis!AA$30","v":532827.48817078013},{"$f":"Economic_analysis!AB$30","v":918060.38317078003},{"$f":"Economic_analysis!AC$30","v":0},{"$f":"Economic_analysis!AD$30","v":0},{"$f":"Economic_analysis!AE$30","v":0},{"$f":"Economic_analysis!AF$30","v":0},{"$f":"Economic_analysis!AG$30","v":0},{"$f":"Economic_analysis!AH$30","v":0},{"$f":"Economic_analysis!AI$30","v":0},{"$f":"Economic_analysis!AJ$30","v":0},{"$f":"Economic_analysis!AK$30","v":0},{"$f":"Economic_analysis!AL$30","v":0},{"$f":"Economic_analysis!AM$30","v":0},{"$f":"Economic_analysis!AN$30","v":0},{"$f":"Economic_analysis!AO$30","v":0},{"$f":"Economic_analysis!AP$30","v":0},{"$f":"Economic_analysis!AQ$30","v":0},{"$f":"Economic_analysis!AR$30","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT306:$BC306,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE306:$BN306,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I306:AR306)","v":-83359.902138718695},null,null,{"$f":"$F304*Economic_analysis!I$17","v":0},{"$f":"$F304*Economic_analysis!J$17","v":-763.43229999999994},{"$f":"$F304*Economic_analysis!K$17","v":-3742.3579854843724},{"$f":"$F304*Economic_analysis!L$17","v":-3812.1446854843725},{"$f":"$F304*Economic_analysis!M$17","v":-3881.9313854843722},{"$f":"$F304*Economic_analysis!N$17","v":-3951.7180854843723},{"$f":"$F304*Economic_analysis!O$17","v":-4066.6608854843726},{"$f":"$F304*Economic_analysis!P$17","v":-4181.6036854843724},{"$f":"$F304*Economic_analysis!Q$17","v":-4296.5464854843722},{"$f":"$F304*Economic_analysis!R$17","v":-4411.489285484372},{"$f":"$F304*Economic_analysis!S$17","v":-4526.4320854843727},{"$f":"$F304*Economic_analysis!T$17","v":-4637.2697854843727},{"$f":"$F304*Economic_analysis!U$17","v":-4748.1074854843728},{"$f":"$F304*Economic_analysis!V$17","v":-4858.9451854843719},{"$f":"$F304*Economic_analysis!W$17","v":-4969.7828854843719},{"$f":"$F304*Economic_analysis!X$17","v":-5080.620585484372},{"$f":"$F304*Economic_analysis!Y$17","v":-5191.458285484372},{"$f":"$F304*Economic_analysis!Z$17","v":-5302.2959854843721},{"$f":"$F304*Economic_analysis!AA$17","v":-5413.133685484373},{"$f":"$F304*Economic_analysis!AB$17","v":-5523.9713854843712},{"$f":"$F304*Economic_analysis!AC$17","v":0},{"$f":"$F304*Economic_analysis!AD$17","v":0},{"$f":"$F304*Economic_analysis!AE$17","v":0},{"$f":"$F304*Economic_analysis!AF$17","v":0},{"$f":"$F304*Economic_analysis!AG$17","v":0},{"$f":"$F304*Economic_analysis!AH$17","v":0},{"$f":"$F304*Economic_analysis!AI$17","v":0},{"$f":"$F304*Economic_analysis!AJ$17","v":0},{"$f":"$F304*Economic_analysis!AK$17","v":0},{"$f":"$F304*Economic_analysis!AL$17","v":0},{"$f":"$F304*Economic_analysis!AM$17","v":0},{"$f":"$F304*Economic_analysis!AN$17","v":0},{"$f":"$F304*Economic_analysis!AO$17","v":0},{"$f":"$F304*Economic_analysis!AP$17","v":0},{"$f":"$F304*Economic_analysis!AQ$17","v":0},{"$f":"$F304*Economic_analysis!AR$17","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT307:$BC307,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE307:$BN307,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I307:AR307)","v":5137882.199890241},null,null,{"$f":"SUM(I305:I306)","v":-8056.5261567724701},{"$f":"SUM(J305:J306)","v":-3252515.0661883093},{"$f":"SUM(K305:K306)","v":362007.5601852957},{"$f":"SUM(L305:L306)","v":368916.44348529569},{"$f":"SUM(M305:M306)","v":375825.32678529568},{"$f":"SUM(N305:N306)","v":382734.21008529566},{"$f":"SUM(O305:O306)","v":394113.54728529567},{"$f":"SUM(P305:P306)","v":405492.88448529568},{"$f":"SUM(Q305:Q306)","v":416872.22168529569},{"$f":"SUM(R305:R306)","v":428251.55888529564},{"$f":"SUM(S305:S306)","v":439630.89608529565},{"$f":"SUM(T305:T306)","v":450603.8283852957},{"$f":"SUM(U305:U306)","v":461576.76068529568},{"$f":"SUM(V305:V306)","v":472549.69298529567},{"$f":"SUM(W305:W306)","v":483522.62528529559},{"$f":"SUM(X305:X306)","v":494495.5575852957},{"$f":"SUM(Y305:Y306)","v":505468.48988529574},{"$f":"SUM(Z305:Z306)","v":516441.42218529573},{"$f":"SUM(AA305:AA306)","v":527414.35448529571},{"$f":"SUM(AB305:AB306)","v":912536.4117852957},{"$f":"SUM(AC305:AC306)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT308:$BC308,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE308:$BN308,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H308+I307","v":-8056.5261567724701},{"$f":"I308+J307","v":-3260571.5923450817},{"$f":"J308+K307","v":-2898564.0321597862},{"$f":"K308+L307","v":-2529647.5886744903},{"$f":"L308+M307","v":-2153822.2618891946},{"$f":"M308+N307","v":-1771088.051803899},{"$f":"N308+O307","v":-1376974.5045186034},{"$f":"O308+P307","v":-971481.6200333077},{"$f":"P308+Q307","v":-554609.39834801201},{"$f":"Q308+R307","v":-126357.83946271637},{"$f":"R308+S307","v":313273.05662257929},{"$f":"S308+T307","v":763876.88500787504},{"$f":"T308+U307","v":1225453.6456931708},{"$f":"U308+V307","v":1698003.3386784666},{"$f":"V308+W307","v":2181525.9639637624},{"$f":"W308+X307","v":2676021.5215490581},{"$f":"X308+Y307","v":3181490.0114343539},{"$f":"Y308+Z307","v":3697931.4336196496},{"$f":"Z308+AA307","v":4225345.7881049458},{"$f":"AA308+AB307","v":5137882.199890241},{"$f":"AB308+AC307","v":5137882.199890241},{"$f":"AC308+AD307","v":5137882.199890241},{"$f":"AD308+AE307","v":5137882.199890241},{"$f":"AE308+AF307","v":5137882.199890241},{"$f":"AF308+AG307","v":5137882.199890241},{"$f":"AG308+AH307","v":5137882.199890241},{"$f":"AH308+AI307","v":5137882.199890241},{"$f":"AI308+AJ307","v":5137882.199890241},{"$f":"AJ308+AK307","v":5137882.199890241},{"$f":"AK308+AL307","v":5137882.199890241},{"$f":"AL308+AM307","v":5137882.199890241},{"$f":"AM308+AN307","v":5137882.199890241},{"$f":"AN308+AO307","v":5137882.199890241},{"$f":"AO308+AP307","v":5137882.199890241},{"$f":"AP308+AQ307","v":5137882.199890241},{"$f":"AQ308+AR307","v":5137882.199890241},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT310:$BC310,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE310:$BN310,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I310:AR310)","v":2802939.4888985762},null,null,{"$f":"I307/(1+Calc!$F$736)^Config!I$15","v":-7821.8700551189031},{"$f":"J307/(1+Calc!$F$736)^Config!J$15","v":-3065807.395785003},{"$f":"K307/(1+Calc!$F$736)^Config!K$15","v":331288.19932636031},{"$f":"L307/(1+Calc!$F$736)^Config!L$15","v":327777.48179980548},{"$f":"M307/(1+Calc!$F$736)^Config!M$15","v":324190.22827904514},{"$f":"N307/(1+Calc!$F$736)^Config!N$15","v":320533.87544068944},{"$f":"O307/(1+Calc!$F$736)^Config!O$15","v":320450.37980309135},{"$f":"P307/(1+Calc!$F$736)^Config!P$15","v":320099.82746128645},{"$f":"Q307/(1+Calc!$F$736)^Config!Q$15","v":319497.84594887239},{"$f":"R307/(1+Calc!$F$736)^Config!R$15","v":318659.37901158509},{"$f":"S307/(1+Calc!$F$736)^Config!S$15","v":317598.71318219707},{"$f":"T307/(1+Calc!$F$736)^Config!T$15","v":316044.45916737377},{"$f":"U307/(1+Calc!$F$736)^Config!U$15","v":314311.3136983625},{"$f":"V307/(1+Calc!$F$736)^Config!V$15","v":312411.01616670087},{"$f":"W307/(1+Calc!$F$736)^Config!W$15","v":310354.77387599321},{"$f":"X307/(1+Calc!$F$736)^Config!X$15","v":308153.28307837254},{"$f":"Y307/(1+Calc!$F$736)^Config!Y$15","v":305816.74923692533},{"$f":"Z307/(1+Calc!$F$736)^Config!Z$15","v":303354.90654132678},{"$f":"AA307/(1+Calc!$F$736)^Config!AA$15","v":300777.03670299548},{"$f":"AB307/(1+Calc!$F$736)^Config!AB$15","v":505249.28601771552},{"$f":"AC307/(1+Calc!$F$736)^Config!AC$15","v":0},{"$f":"AD307/(1+Calc!$F$736)^Config!AD$15","v":0},{"$f":"AE307/(1+Calc!$F$736)^Config!AE$15","v":0},{"$f":"AF307/(1+Calc!$F$736)^Config!AF$15","v":0},{"$f":"AG307/(1+Calc!$F$736)^Config!AG$15","v":0},{"$f":"AH307/(1+Calc!$F$736)^Config!AH$15","v":0},{"$f":"AI307/(1+Calc!$F$736)^Config!AI$15","v":0},{"$f":"AJ307/(1+Calc!$F$736)^Config!AJ$15","v":0},{"$f":"AK307/(1+Calc!$F$736)^Config!AK$15","v":0},{"$f":"AL307/(1+Calc!$F$736)^Config!AL$15","v":0},{"$f":"AM307/(1+Calc!$F$736)^Config!AM$15","v":0},{"$f":"AN307/(1+Calc!$F$736)^Config!AN$15","v":0},{"$f":"AO307/(1+Calc!$F$736)^Config!AO$15","v":0},{"$f":"AP307/(1+Calc!$F$736)^Config!AP$15","v":0},{"$f":"AQ307/(1+Calc!$F$736)^Config!AQ$15","v":0},{"$f":"AR307/(1+Calc!$F$736)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT311:$BC311,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE311:$BN311,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H311+I310","v":-7821.8700551189031},{"$f":"I311+J310","v":-3073629.265840122},{"$f":"J311+K310","v":-2742341.0665137619},{"$f":"K311+L310","v":-2414563.5847139563},{"$f":"L311+M310","v":-2090373.3564349113},{"$f":"M311+N310","v":-1769839.4809942218},{"$f":"N311+O310","v":-1449389.1011911305},{"$f":"O311+P310","v":-1129289.273729844},{"$f":"P311+Q310","v":-809791.42778097163},{"$f":"Q311+R310","v":-491132.04876938654},{"$f":"R311+S310","v":-173533.33558718947},{"$f":"S311+T310","v":142511.1235801843},{"$f":"T311+U310","v":456822.4372785468},{"$f":"U311+V310","v":769233.45344524761},{"$f":"V311+W310","v":1079588.2273212408},{"$f":"W311+X310","v":1387741.5103996133},{"$f":"X311+Y310","v":1693558.2596365386},{"$f":"Y311+Z310","v":1996913.1661778654},{"$f":"Z311+AA310","v":2297690.2028808608},{"$f":"AA311+AB310","v":2802939.4888985762},{"$f":"AB311+AC310","v":2802939.4888985762},{"$f":"AC311+AD310","v":2802939.4888985762},{"$f":"AD311+AE310","v":2802939.4888985762},{"$f":"AE311+AF310","v":2802939.4888985762},{"$f":"AF311+AG310","v":2802939.4888985762},{"$f":"AG311+AH310","v":2802939.4888985762},{"$f":"AH311+AI310","v":2802939.4888985762},{"$f":"AI311+AJ310","v":2802939.4888985762},{"$f":"AJ311+AK310","v":2802939.4888985762},{"$f":"AK311+AL310","v":2802939.4888985762},{"$f":"AL311+AM310","v":2802939.4888985762},{"$f":"AM311+AN310","v":2802939.4888985762},{"$f":"AN311+AO310","v":2802939.4888985762},{"$f":"AO311+AP310","v":2802939.4888985762},{"$f":"AP311+AQ310","v":2802939.4888985762},{"$f":"AQ311+AR310","v":2802939.4888985762},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT313:$BC313,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT314:$BC314,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"INDEX($BE314:$BN314,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F310","v":2802939.4888985762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT315:$BC315,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE315:$BN315,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I307:AR307),\"n/a\")","v":0.11051164888411713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT316:$BC316,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV change"},{"$f":"INDEX($BE316:$BN316,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F314>0,Economic_analysis!$F$37>0),F314/Economic_analysis!$F$37-1,IF(AND(F314<0,Economic_analysis!$F$37<0),-(F314/Economic_analysis!$F$37-1),\"n/a\")),\"n/a\")","v":-2.0648793372755936E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT317:$BC317,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR change"},{"$f":"INDEX($BE317:$BN317,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F315-Economic_analysis!$F$38,\"n/a\")","v":-1.512766746718297E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERR change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT319:$BC319,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Benefits sensitivity - increase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits sensitivity - increase","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT321:$BC321,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Benefits change"},{"$f":"INDEX($BE321:$BN321,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"Analysis_param!$G$82","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefits change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT322:$BC322,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow - base case"},{"$f":"INDEX($BE322:$BN322,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I322:AR322)","v":5221242.1020289585},null,null,{"$f":"Economic_analysis!I$30","v":-8056.5261567724701},{"$f":"Economic_analysis!J$30","v":-3251751.6338883094},{"$f":"Economic_analysis!K$30","v":365749.91817078006},{"$f":"Economic_analysis!L$30","v":372728.58817078004},{"$f":"Economic_analysis!M$30","v":379707.25817078003},{"$f":"Economic_analysis!N$30","v":386685.92817078001},{"$f":"Economic_analysis!O$30","v":398180.20817078004},{"$f":"Economic_analysis!P$30","v":409674.48817078007},{"$f":"Economic_analysis!Q$30","v":421168.76817078004},{"$f":"Economic_analysis!R$30","v":432663.04817078001},{"$f":"Economic_analysis!S$30","v":444157.32817078003},{"$f":"Economic_analysis!T$30","v":455241.09817078005},{"$f":"Economic_analysis!U$30","v":466324.86817078007},{"$f":"Economic_analysis!V$30","v":477408.63817078003},{"$f":"Economic_analysis!W$30","v":488492.40817077999},{"$f":"Economic_analysis!X$30","v":499576.17817078007},{"$f":"Economic_analysis!Y$30","v":510659.94817078009},{"$f":"Economic_analysis!Z$30","v":521743.71817078011},{"$f":"Economic_analysis!AA$30","v":532827.48817078013},{"$f":"Economic_analysis!AB$30","v":918060.38317078003},{"$f":"Economic_analysis!AC$30","v":0},{"$f":"Economic_analysis!AD$30","v":0},{"$f":"Economic_analysis!AE$30","v":0},{"$f":"Economic_analysis!AF$30","v":0},{"$f":"Economic_analysis!AG$30","v":0},{"$f":"Economic_analysis!AH$30","v":0},{"$f":"Economic_analysis!AI$30","v":0},{"$f":"Economic_analysis!AJ$30","v":0},{"$f":"Economic_analysis!AK$30","v":0},{"$f":"Economic_analysis!AL$30","v":0},{"$f":"Economic_analysis!AM$30","v":0},{"$f":"Economic_analysis!AN$30","v":0},{"$f":"Economic_analysis!AO$30","v":0},{"$f":"Economic_analysis!AP$30","v":0},{"$f":"Economic_analysis!AQ$30","v":0},{"$f":"Economic_analysis!AR$30","v":0},null,"Net cash flow - base case","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT323:$BC323,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Change in cash flows"},{"$f":"INDEX($BE323:$BN323,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I323:AR323)","v":83359.902138718695},null,null,{"$f":"$F321*Economic_analysis!I$17","v":0},{"$f":"$F321*Economic_analysis!J$17","v":763.43229999999994},{"$f":"$F321*Economic_analysis!K$17","v":3742.3579854843724},{"$f":"$F321*Economic_analysis!L$17","v":3812.1446854843725},{"$f":"$F321*Economic_analysis!M$17","v":3881.9313854843722},{"$f":"$F321*Economic_analysis!N$17","v":3951.7180854843723},{"$f":"$F321*Economic_analysis!O$17","v":4066.6608854843726},{"$f":"$F321*Economic_analysis!P$17","v":4181.6036854843724},{"$f":"$F321*Economic_analysis!Q$17","v":4296.5464854843722},{"$f":"$F321*Economic_analysis!R$17","v":4411.489285484372},{"$f":"$F321*Economic_analysis!S$17","v":4526.4320854843727},{"$f":"$F321*Economic_analysis!T$17","v":4637.2697854843727},{"$f":"$F321*Economic_analysis!U$17","v":4748.1074854843728},{"$f":"$F321*Economic_analysis!V$17","v":4858.9451854843719},{"$f":"$F321*Economic_analysis!W$17","v":4969.7828854843719},{"$f":"$F321*Economic_analysis!X$17","v":5080.620585484372},{"$f":"$F321*Economic_analysis!Y$17","v":5191.458285484372},{"$f":"$F321*Economic_analysis!Z$17","v":5302.2959854843721},{"$f":"$F321*Economic_analysis!AA$17","v":5413.133685484373},{"$f":"$F321*Economic_analysis!AB$17","v":5523.9713854843712},{"$f":"$F321*Economic_analysis!AC$17","v":0},{"$f":"$F321*Economic_analysis!AD$17","v":0},{"$f":"$F321*Economic_analysis!AE$17","v":0},{"$f":"$F321*Economic_analysis!AF$17","v":0},{"$f":"$F321*Economic_analysis!AG$17","v":0},{"$f":"$F321*Economic_analysis!AH$17","v":0},{"$f":"$F321*Economic_analysis!AI$17","v":0},{"$f":"$F321*Economic_analysis!AJ$17","v":0},{"$f":"$F321*Economic_analysis!AK$17","v":0},{"$f":"$F321*Economic_analysis!AL$17","v":0},{"$f":"$F321*Economic_analysis!AM$17","v":0},{"$f":"$F321*Economic_analysis!AN$17","v":0},{"$f":"$F321*Economic_analysis!AO$17","v":0},{"$f":"$F321*Economic_analysis!AP$17","v":0},{"$f":"$F321*Economic_analysis!AQ$17","v":0},{"$f":"$F321*Economic_analysis!AR$17","v":0},null,"Change in cash flows","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT324:$BC324,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Net cash flow"},{"$f":"INDEX($BE324:$BN324,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I324:AR324)","v":5304602.0041676778},null,null,{"$f":"SUM(I322:I323)","v":-8056.5261567724701},{"$f":"SUM(J322:J323)","v":-3250988.2015883094},{"$f":"SUM(K322:K323)","v":369492.27615626442},{"$f":"SUM(L322:L323)","v":376540.7328562644},{"$f":"SUM(M322:M323)","v":383589.18955626438},{"$f":"SUM(N322:N323)","v":390637.64625626436},{"$f":"SUM(O322:O323)","v":402246.8690562644},{"$f":"SUM(P322:P323)","v":413856.09185626445},{"$f":"SUM(Q322:Q323)","v":425465.31465626438},{"$f":"SUM(R322:R323)","v":437074.53745626437},{"$f":"SUM(S322:S323)","v":448683.76025626442},{"$f":"SUM(T322:T323)","v":459878.36795626441},{"$f":"SUM(U322:U323)","v":471072.97565626446},{"$f":"SUM(V322:V323)","v":482267.5833562644},{"$f":"SUM(W322:W323)","v":493462.19105626439},{"$f":"SUM(X322:X323)","v":504656.79875626444},{"$f":"SUM(Y322:Y323)","v":515851.40645626443},{"$f":"SUM(Z322:Z323)","v":527046.01415626449},{"$f":"SUM(AA322:AA323)","v":538240.62185626454},{"$f":"SUM(AB322:AB323)","v":923584.35455626436},{"$f":"SUM(AC322:AC323)","v":0},{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT325:$BC325,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative net cash flow"},{"$f":"INDEX($BE325:$BN325,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H325+I324","v":-8056.5261567724701},{"$f":"I325+J324","v":-3259044.7277450818},{"$f":"J325+K324","v":-2889552.4515888174},{"$f":"K325+L324","v":-2513011.7187325531},{"$f":"L325+M324","v":-2129422.5291762888},{"$f":"M325+N324","v":-1738784.8829200245},{"$f":"N325+O324","v":-1336538.01386376},{"$f":"O325+P324","v":-922681.92200749554},{"$f":"P325+Q324","v":-497216.60735123116},{"$f":"Q325+R324","v":-60142.069894966786},{"$f":"R325+S324","v":388541.69036129763},{"$f":"S325+T324","v":848420.0583175621},{"$f":"T325+U324","v":1319493.0339738266},{"$f":"U325+V324","v":1801760.6173300911},{"$f":"V325+W324","v":2295222.8083863556},{"$f":"W325+X324","v":2799879.6071426203},{"$f":"X325+Y324","v":3315731.0135988845},{"$f":"Y325+Z324","v":3842777.0277551487},{"$f":"Z325+AA324","v":4381017.6496114135},{"$f":"AA325+AB324","v":5304602.0041676778},{"$f":"AB325+AC324","v":5304602.0041676778},{"$f":"AC325+AD324","v":5304602.0041676778},{"$f":"AD325+AE324","v":5304602.0041676778},{"$f":"AE325+AF324","v":5304602.0041676778},{"$f":"AF325+AG324","v":5304602.0041676778},{"$f":"AG325+AH324","v":5304602.0041676778},{"$f":"AH325+AI324","v":5304602.0041676778},{"$f":"AI325+AJ324","v":5304602.0041676778},{"$f":"AJ325+AK324","v":5304602.0041676778},{"$f":"AK325+AL324","v":5304602.0041676778},{"$f":"AL325+AM324","v":5304602.0041676778},{"$f":"AM325+AN324","v":5304602.0041676778},{"$f":"AN325+AO324","v":5304602.0041676778},{"$f":"AO325+AP324","v":5304602.0041676778},{"$f":"AP325+AQ324","v":5304602.0041676778},{"$f":"AQ325+AR324","v":5304602.0041676778},null,"Cumulative net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT327:$BC327,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Discounted net cash flow"},{"$f":"INDEX($BE327:$BN327,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"SUM(I327:AR327)","v":2921134.7143722363},null,null,{"$f":"I324/(1+Calc!$F$736)^Config!I$15","v":-7821.8700551189031},{"$f":"J324/(1+Calc!$F$736)^Config!J$15","v":-3064368.1794592417},{"$f":"K324/(1+Calc!$F$736)^Config!K$15","v":338137.77471981972},{"$f":"L324/(1+Calc!$F$736)^Config!L$15","v":334551.56415547244},{"$f":"M324/(1+Calc!$F$736)^Config!M$15","v":330887.40450603591},{"$f":"N324/(1+Calc!$F$736)^Config!N$15","v":327152.87880757987},{"$f":"O324/(1+Calc!$F$736)^Config!O$15","v":327063.51469409012},{"$f":"P324/(1+Calc!$F$736)^Config!P$15","v":326701.82058841159},{"$f":"Q324/(1+Calc!$F$736)^Config!Q$15","v":326083.7361844072},{"$f":"R324/(1+Calc!$F$736)^Config!R$15","v":325224.50367750711},{"$f":"S324/(1+Calc!$F$736)^Config!S$15","v":324138.69487346354},{"$f":"T324/(1+Calc!$F$736)^Config!T$15","v":322549.43462050479},{"$f":"U324/(1+Calc!$F$736)^Config!U$15","v":320777.77400770696},{"$f":"V324/(1+Calc!$F$736)^Config!V$15","v":318835.68652594159},{"$f":"W324/(1+Calc!$F$736)^Config!W$15","v":316734.60291802505},{"$f":"X324/(1+Calc!$F$736)^Config!X$15","v":314485.43263756251},{"$f":"Y324/(1+Calc!$F$736)^Config!Y$15","v":312098.5845181956},{"$f":"Z324/(1+Calc!$F$736)^Config!Z$15","v":309583.9866810448},{"$f":"AA324/(1+Calc!$F$736)^Config!AA$15","v":306951.10570718889},{"$f":"AB324/(1+Calc!$F$736)^Config!AB$15","v":511366.26406363904},{"$f":"AC324/(1+Calc!$F$736)^Config!AC$15","v":0},{"$f":"AD324/(1+Calc!$F$736)^Config!AD$15","v":0},{"$f":"AE324/(1+Calc!$F$736)^Config!AE$15","v":0},{"$f":"AF324/(1+Calc!$F$736)^Config!AF$15","v":0},{"$f":"AG324/(1+Calc!$F$736)^Config!AG$15","v":0},{"$f":"AH324/(1+Calc!$F$736)^Config!AH$15","v":0},{"$f":"AI324/(1+Calc!$F$736)^Config!AI$15","v":0},{"$f":"AJ324/(1+Calc!$F$736)^Config!AJ$15","v":0},{"$f":"AK324/(1+Calc!$F$736)^Config!AK$15","v":0},{"$f":"AL324/(1+Calc!$F$736)^Config!AL$15","v":0},{"$f":"AM324/(1+Calc!$F$736)^Config!AM$15","v":0},{"$f":"AN324/(1+Calc!$F$736)^Config!AN$15","v":0},{"$f":"AO324/(1+Calc!$F$736)^Config!AO$15","v":0},{"$f":"AP324/(1+Calc!$F$736)^Config!AP$15","v":0},{"$f":"AQ324/(1+Calc!$F$736)^Config!AQ$15","v":0},{"$f":"AR324/(1+Calc!$F$736)^Config!AR$15","v":0},null,"Discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT328:$BC328,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Cumulative discounted net cash flow"},{"$f":"INDEX($BE328:$BN328,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},null,null,null,{"$f":"H328+I327","v":-7821.8700551189031},{"$f":"I328+J327","v":-3072190.0495143607},{"$f":"J328+K327","v":-2734052.2747945408},{"$f":"K328+L327","v":-2399500.7106390684},{"$f":"L328+M327","v":-2068613.3061330325},{"$f":"M328+N327","v":-1741460.4273254527},{"$f":"N328+O327","v":-1414396.9126313627},{"$f":"O328+P327","v":-1087695.0920429511},{"$f":"P328+Q327","v":-761611.35585854389},{"$f":"Q328+R327","v":-436386.85218103678},{"$f":"R328+S327","v":-112248.15730757324},{"$f":"S328+T327","v":210301.27731293155},{"$f":"T328+U327","v":531079.05132063851},{"$f":"U328+V327","v":849914.7378465801},{"$f":"V328+W327","v":1166649.3407646052},{"$f":"W328+X327","v":1481134.7734021677},{"$f":"X328+Y327","v":1793233.3579203633},{"$f":"Y328+Z327","v":2102817.3446014081},{"$f":"Z328+AA327","v":2409768.4503085972},{"$f":"AA328+AB327","v":2921134.7143722363},{"$f":"AB328+AC327","v":2921134.7143722363},{"$f":"AC328+AD327","v":2921134.7143722363},{"$f":"AD328+AE327","v":2921134.7143722363},{"$f":"AE328+AF327","v":2921134.7143722363},{"$f":"AF328+AG327","v":2921134.7143722363},{"$f":"AG328+AH327","v":2921134.7143722363},{"$f":"AH328+AI327","v":2921134.7143722363},{"$f":"AI328+AJ327","v":2921134.7143722363},{"$f":"AJ328+AK327","v":2921134.7143722363},{"$f":"AK328+AL327","v":2921134.7143722363},{"$f":"AL328+AM327","v":2921134.7143722363},{"$f":"AM328+AN327","v":2921134.7143722363},{"$f":"AN328+AO327","v":2921134.7143722363},{"$f":"AO328+AP327","v":2921134.7143722363},{"$f":"AP328+AQ327","v":2921134.7143722363},{"$f":"AQ328+AR327","v":2921134.7143722363},null,"Cumulative discounted net cash flow","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT330:$BC330,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"Profitability measures"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability measures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT331:$BC331,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV"},{"$f":"INDEX($BE331:$BN331,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"PLN"},{"$f":"F327","v":2921134.7143722363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"EUR","PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT332:$BC332,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR"},{"$f":"INDEX($BE332:$BN332,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IRR(I324:AR324),\"n/a\")","v":0.11353217558130591},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT333:$BC333,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ENPV change"},{"$f":"INDEX($BE333:$BN333,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"%"},{"$f":"IFERROR(IF(AND(F331>0,Economic_analysis!$F$37>0),F331/Economic_analysis!$F$37-1,IF(AND(F331<0,Economic_analysis!$F$37<0),-(F331/Economic_analysis!$F$37-1),\"n/a\")),\"n/a\")","v":2.064879337275527E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENPV change","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"%","%","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT334:$BC334,MATCH(General!$F$14,$AT$4:$BC$4,0))","v":"ERR change"},{"$f":"INDEX($BE334:$BN334,MATCH(General!$F$16,$BE$4:$BN$4,0))","v":"p.p."},{"$f":"IFERROR(F332-Economic_analysis!$F$38,\"n/a\")","v":1.5077599504704775E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,"p.p.","p.p.","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]

{"sheet":"Config","index":12,"n_rows":189,"n_cols":66,"rows_kept":189,"cut":false,"hidden":false,"merged":[]}
["TOOL CONFIGURATION",null,null,null,"Unit",null,null,null,{"$f":"I12","v":2026},{"$f":"J12","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,"","","","","","","","","","","","","","","","",null,"Language",null,null,null,null,null,null,null,null,null,null,"Currency / Units"]
[null,null,null,null,null,null,null,null,{"$f":"I13","v":"Construction"},{"$f":"J13","v":"Construction"},"Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","","","","","","","","","","","","","","","","",null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]",null,{"$f":"TRANSPOSE($I$47:$I$56)","v":"EUR"},"PLN","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
["Timeline"]
[]
[null,null,null,"Forecast period start","year",{"$f":"General!$F$20","v":2026}]
[null,null,null,"Investment period","#",{"$f":"General!$F$22","v":2},null,null,{"$f":"--($F7>=I15)","v":1},{"$f":"--($F7>=J15)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating period","#",{"$f":"General!$F$24","v":20},null,null,{"$f":"--AND(I15>$F7,I15<=$F8)","v":0},{"$f":"--AND(J15>$F7,J15<=$F8)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project period","#",null,null,null,{"$f":"I7+I8","v":1},{"$f":"J7+J8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating period counter","#",null,null,null,{"$f":"(H10+I8)*I9","v":0},{"$f":"(I10+J8)*J9","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project period counter","#",null,null,null,{"$f":"(H11+I9)*I9","v":1},{"$f":"(I11+J9)*J9","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project year","year",{"$f":"MAX(I12:AR12)","v":2045},null,null,{"$f":"IF(I9=1,I16,\"\")","v":2026},{"$f":"IF(J9=1,J16,\"\")","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,"","","","","","","","","","","","","","","",""]
[null,null,null,"Period definition","#",null,null,null,{"$f":"IF(I9=1,IF(I7=1,$I$31,$I$32),\"\")","v":"Construction"},{"$f":"IF(J9=1,IF(J7=1,$I$31,$I$32),\"\")","v":"Construction"},"Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","Operation","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"Period number","#",null,null,null,{"$f":"--(COUNTIF($I16:I16,\"<>\"&0))","v":1},{"$f":"--(COUNTIF($I16:J16,\"<>\"&0))","v":2},{"$f":"--(COUNTIF($I16:K16,\"<>\"&0))","v":3},{"$f":"--(COUNTIF($I16:L16,\"<>\"&0))","v":4},{"$f":"--(COUNTIF($I16:M16,\"<>\"&0))","v":5},{"$f":"--(COUNTIF($I16:N16,\"<>\"&0))","v":6},{"$f":"--(COUNTIF($I16:O16,\"<>\"&0))","v":7},{"$f":"--(COUNTIF($I16:P16,\"<>\"&0))","v":8},{"$f":"--(COUNTIF($I16:Q16,\"<>\"&0))","v":9},{"$f":"--(COUNTIF($I16:R16,\"<>\"&0))","v":10},{"$f":"--(COUNTIF($I16:S16,\"<>\"&0))","v":11},{"$f":"--(COUNTIF($I16:T16,\"<>\"&0))","v":12},{"$f":"--(COUNTIF($I16:U16,\"<>\"&0))","v":13},{"$f":"--(COUNTIF($I16:V16,\"<>\"&0))","v":14},{"$f":"--(COUNTIF($I16:W16,\"<>\"&0))","v":15},{"$f":"--(COUNTIF($I16:X16,\"<>\"&0))","v":16},{"$f":"--(COUNTIF($I16:Y16,\"<>\"&0))","v":17},{"$f":"--(COUNTIF($I16:Z16,\"<>\"&0))","v":18},{"$f":"--(COUNTIF($I16:AA16,\"<>\"&0))","v":19},{"$f":"--(COUNTIF($I16:AB16,\"<>\"&0))","v":20},{"$f":"--(COUNTIF($I16:AC16,\"<>\"&0))","v":21},{"$f":"--(COUNTIF($I16:AD16,\"<>\"&0))","v":22},{"$f":"--(COUNTIF($I16:AE16,\"<>\"&0))","v":23},{"$f":"--(COUNTIF($I16:AF16,\"<>\"&0))","v":24},{"$f":"--(COUNTIF($I16:AG16,\"<>\"&0))","v":25},{"$f":"--(COUNTIF($I16:AH16,\"<>\"&0))","v":26},{"$f":"--(COUNTIF($I16:AI16,\"<>\"&0))","v":27},{"$f":"--(COUNTIF($I16:AJ16,\"<>\"&0))","v":28},{"$f":"--(COUNTIF($I16:AK16,\"<>\"&0))","v":29},{"$f":"--(COUNTIF($I16:AL16,\"<>\"&0))","v":30},{"$f":"--(COUNTIF($I16:AM16,\"<>\"&0))","v":31},{"$f":"--(COUNTIF($I16:AN16,\"<>\"&0))","v":32},{"$f":"--(COUNTIF($I16:AO16,\"<>\"&0))","v":33},{"$f":"--(COUNTIF($I16:AP16,\"<>\"&0))","v":34},{"$f":"--(COUNTIF($I16:AQ16,\"<>\"&0))","v":35},{"$f":"--(COUNTIF($I16:AR16,\"<>\"&0))","v":36}]
[null,null,null,"Year","year",null,null,null,{"$f":"F6","v":2026},{"$f":"I16+1","v":2027},{"$f":"J16+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061]
[]
["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(General!$F$14,Config!$J$30:$S$30,0))","v":"Construction"},"Construction","Budowa"]
[null,null,null,"Operation","text",null,null,null,{"$f":"INDEX($J32:$S32,MATCH(General!$F$14,Config!$J$30:$S$30,0))","v":"Operation"},"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,"[…]","text",null,null,null,"Poland"]
[null,null,null,"[…]","text",null,null,null,"Croatia"]
[null,null,null,"[…]","text",null,null,null,"Germany"]
[null,null,null,"[…]","text",null,null,null,"Austria"]
[null,null,null,"[…]","text",null,null,null,"Italy"]
[null,null,null,"[…]","text",null,null,null,"Slovenia"]
[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,"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$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Dashboard","text",null,null,null,{"$f":"INDEX($J127:$S127,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"DASHBOARD"},"DASHBOARD","DASHBOARD"]
[null,null,null,"Inputs - general assumptions","text",null,null,null,{"$f":"INDEX($J128:$S128,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"GENERAL ASSUMPTIONS"},"GENERAL ASSUMPTIONS","OGÓLNE ZAŁOŻENIA"]
[null,null,null,"Inputs - capital expenditures","text",null,null,null,{"$f":"INDEX($J129:$S129,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"CAPITAL EXPENDITURES"},"CAPITAL EXPENDITURES","NAKŁADY INWESTYCYJNE"]
[null,null,null,"Inputs - revenues","text",null,null,null,{"$f":"INDEX($J130:$S130,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"REVENUES"},"REVENUES","PRZYCHODY"]
[null,null,null,"Inputs - operating expenses","text",null,null,null,{"$f":"INDEX($J131:$S131,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"OPERATING EXPENSES"},"OPERATING EXPENSES","KOSZTY OPERACYJNE"]
[null,null,null,"Inputs - financing","text",null,null,null,{"$f":"INDEX($J132:$S132,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"FINANCING"},"FINANCING","FINANSOWANIE"]
[null,null,null,"Inputs - financial and economic analysis parameters","text",null,null,null,{"$f":"INDEX($J133:$S133,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"KEY PARAMETERS OF THE ANALYSIS"},"KEY PARAMETERS OF THE ANALYSIS","KLUCZOWE PARAMETRY ANALIZY"]
[null,null,null,"Inputs","text",null,null,null,{"$f":"INDEX($J134:$S134,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"CALCULATIONS"},"CALCULATIONS","KALKULACJE"]
[null,null,null,"Financial analysis","text",null,null,null,{"$f":"INDEX($J135:$S135,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"FINANCIAL ANALYSIS"},"FINANCIAL ANALYSIS","ANALIZA FINANSOWA"]
[null,null,null,"Economic analysis","text",null,null,null,{"$f":"INDEX($J136:$S136,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"ECONOMIC ANALYSIS"},"ECONOMIC ANALYSIS","ANALIZA EKONOMICZNA"]
[null,null,null,"Sensitivity analysis","text",null,null,null,{"$f":"INDEX($J137:$S137,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"SENSITIVITY ANALYSIS"},"SENSITIVITY ANALYSIS","ANALIZA WRAŻLIWOŚCI"]
[null,null,null,"Technical worksheet","text",null,null,null,{"$f":"INDEX($J138:$S138,MATCH(General!$F$14,Config!$J$126:$S$126,0))","v":"TECHNICAL WORKSHEET"},"TECHNICAL WORKSHEET","ARKUSZ TECHNICZNY"]
[]
[null,null,"Units",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Unit","text",null,null,null,{"$f":"INDEX($J141:$S141,MATCH(General!$F$14,Config!$J$140:$S$140,0))","v":"Unit"},"Unit","Jednostka"]
[]
[null,null,"Choice",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Yes","text",null,null,null,{"$f":"INDEX($J144:$S144,MATCH(General!$F$14,Config!$J$147:$S$147,0))","v":"Yes"},"Yes","Tak"]
[null,null,null,"No","text",null,null,null,{"$f":"INDEX($J145:$S145,MATCH(General!$F$14,Config!$J$147:$S$147,0))","v":"No"},"No","Nie"]
[]
[null,null,"Entity",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Public","text",null,null,null,{"$f":"INDEX($J148:$S148,MATCH(General!$F$14,Config!$J$147:$S$147,0))","v":"Public"},"Public","Państwowa"]
[null,null,null,"Private","text",null,null,null,{"$f":"INDEX($J149:$S149,MATCH(General!$F$14,Config!$J$147:$S$147,0))","v":"Private"},"Private","Prywatna"]
[]
[null,null,"Check",null,null,null,null,null,null,{"$f":"TRANSPOSE($I$35:$I$44)","v":"English"},"Polish","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,"Check","text",null,null,null,{"$f":"INDEX($J152:$S152,MATCH(General!$F$14,Config!$J$140:$S$140,0))","v":"All input cells should be filled in with assumptions"},"All input cells should be filled in with assumptions","Wszystkie komórki wejściowe powinny być uzupełnione założeniami"]
[]
[null,null,"Hide / unhide calculation worksheets"]
[null,null,null,"Value","text",null,null,null,true]
[]
["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,"[…]","style",null,null,null,"Font","Cell_Hard_Input_2"]
[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":13,"n_rows":177,"n_cols":66,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Config!$I$138","v":"TECHNICAL WORKSHEET"},null,null,null,{"$f":"Config!$I$141","v":"Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Config!AT$1","v":"Language"},null,null,null,null,null,null,null,null,null,null,{"$f":"Config!BE$1","v":"Currency / Units"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$2","v":"EUR"},{"$f":"Config!BF$2","v":"PLN"},{"$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(General!$F$14,$AT$2:$BC$2,0))","v":"1. Identification of the project"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Identification of the project","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT8:$BC8,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Name of the project beneficiary:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of the project beneficiary:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT9:$BC9,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Name of the investment project:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name of the investment project:","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT11:$BC11,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"2. Summary of the operating assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Summary of the operating assumptions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT13:$BC13,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"CAPEX"},null,null,null,null,{"$f":"$D13","v":"CAPEX"},{"$f":"\"(\"&General!$F$16&\")\"","v":"(PLN)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT14:$BC14,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Estimated cost of planning processes"},null,null,null,null,{"$f":"$D14","v":"Estimated cost of planning processes"},{"$f":"SUM(Calc!F67:F68)","v":10000},null,null,null,null,null,null,null,null,null,null,null,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 cost of planning processes","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT15:$BC15,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Estimated cost of installation"},null,null,null,null,{"$f":"$D15","v":"Estimated cost of installation"},{"$f":"Calc!F69","v":577957.5},null,null,null,null,null,null,null,null,null,null,null,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 cost of installation","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT16:$BC16,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Estimated equipment cost"},null,null,null,null,"Estimated equipment cost",{"$f":"Calc!F76","v":3486497},null,null,null,null,null,null,null,null,null,null,null,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 equipment cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT17:$BC17,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Other"},null,null,null,null,"Other",{"$f":"SUM(Calc!F84:F88)","v":51000},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT18:$BC18,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Non-refundable VAT"},null,null,null,null,"Non-refundable VAT",{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT19:$BC19,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Total"},null,null,null,null,"Total",{"$f":"Calc!F91","v":4125454.5},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT21:$BC21,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"OPEX"},null,null,null,null,{"$f":"$D21","v":"OPEX"},{"$f":"\"(\"&General!$F$16&\")\"","v":"(PLN)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT22:$BC22,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Estimated energy cost"},null,null,null,null,{"$f":"$D22","v":"Estimated energy cost"},{"$f":"Calc!F416-Calc!F302","v":915996.4980000034},null,null,null,null,null,null,null,null,null,null,null,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 energy cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT23:$BC23,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Estimated maintance cost"},null,null,null,null,"Estimated maintance cost",{"$f":"Calc!F417-Calc!F303","v":-118326},null,null,null,null,null,null,null,null,null,null,null,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 maintance cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT24:$BC24,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Estimated external sub-contracting"},null,null,null,null,"Estimated external sub-contracting",{"$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,"Estimated external sub-contracting","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT25:$BC25,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Other"},null,null,null,null,"Other",{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT26:$BC26,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Total"},null,null,null,null,"Total",{"$f":"Calc!F420-Calc!F306","v":797670.4980000034},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT28:$BC28,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Revenues"},null,null,null,null,{"$f":"$D28","v":"Revenues"},{"$f":"\"(\"&General!$F$16&\")\"","v":"(PLN)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT29:$BC29,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Energy supply"},null,null,null,null,{"$f":"$D29","v":"Energy supply"},{"$f":"SUM(Calc!F188:F189)","v":488266.66779169999},null,null,null,null,null,null,null,null,null,null,null,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 supply","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT30:$BC30,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Operation and maintance fee (O&M)"},null,null,null,null,"Operation and maintance fee (O&M)",{"$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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT31:$BC31,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Other revenues"},null,null,null,null,"Other revenues",{"$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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT32:$BC32,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Total"},null,null,null,null,"Total",{"$f":"Calc!F192","v":488266.66779170022},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT34:$BC34,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"3. Comparison of different financing options"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Comparison of different financing options","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8]
[]
[null,null,null,{"$f":"INDEX($AT37:$BC37,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Breakdown of costs / Sources of financing"},null,null,null,null,{"$f":"$D37","v":"Breakdown of costs / Sources of financing"},{"$f":"INDEX($D$45:$D$52,MATCH(J$35,$O$45:$O$52,0))","v":"Capital rebate loan"},"Standard loan + grant","Own funds + grant","Own funds","Green loan","Standard loan","Bonds (EuGBS - SLB)","Bonds (Standard II)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Breakdown of costs / Sources of financing","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT38:$BC38,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"CAPEX / Principal"},null,null,null,null,{"$f":"$D38","v":"CAPEX / Principal"},{"$f":"INDEX($J$45:$J$52,MATCH(J$35,$O$45:$O$52,0))","v":2062727.25},2087727.25,2902818.1500000004,4125454.5,4125454.5,4125454.5,4125454.5,4125454.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX / Principal","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT39:$BC39,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Interests"},null,null,null,null,{"$f":"$D39","v":"Interests"},{"$f":"INDEX($K$45:$K$52,MATCH(J$35,$O$45:$O$52,0))","v":721954.53749999998},782897.71875,0,0,928227.26249999995,1031363.625,1881207.2520000001,1959590.8875000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interests","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT40:$BC40,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Preparation costs"},null,null,null,null,"Preparation costs",{"$f":"INDEX($L$45:$L$52,MATCH(J$35,$O$45:$O$52,0))","v":10000},10000,20000,15000,10000,10000,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT41:$BC41,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Other financial costs"},null,null,null,null,"Other financial costs",{"$f":"INDEX($M$45:$M$52,MATCH(J$35,$O$45:$O$52,0))","v":0},0,0,0,0,0,0,800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other financial costs","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT42:$BC42,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Total costs"},null,null,null,null,"Total costs",{"$f":"SUM(J38:J41)","v":2794681.7875000001},2880624.96875,2922818.1500000004,4140454.5,5063681.7625000002,5166818.125,6006661.7520000003,6085845.3875000002,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Table headers",null,null,null,null,null,{"$f":"$D38","v":"CAPEX / Principal"},{"$f":"$D39","v":"Interests"},{"$f":"$D40","v":"Preparation costs"},{"$f":"$D41","v":"Other financial costs"},"Total","Rank"]
[null,null,null,{"$f":"INDEX($AT45:$BC45,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Own funds"},null,null,null,null,null,{"$f":"Calc!$F$454","v":4125454.5},{"$f":"Calc!$F$455","v":0},{"$f":"Calc!$F$456","v":15000},{"$f":"Calc!$F$457","v":0},{"$f":"SUM(J45:M45)","v":4140454.5},{"$f":"_xlfn.RANK.EQ(N45,$N$45:$N$52,1)+COUNTIF($N$45:N45,N45)-1","v":4},{"$f":"_xlfn.CONCAT(Fin!$D$13&\": 100%\")","v":"Own funds: 100%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT46:$BC46,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Own funds + grant"},null,null,null,null,null,{"$f":"Calc!$F$479","v":2902818.1500000004},{"$f":"Calc!$F$480","v":0},{"$f":"Calc!$F$481","v":20000},{"$f":"Calc!$F$482","v":0},{"$f":"SUM(J46:M46)","v":2922818.1500000004},{"$f":"_xlfn.RANK.EQ(N46,$N$45:$N$52,1)+COUNTIF($N$45:N46,N46)-1","v":3},{"$f":"_xlfn.CONCAT(\"I - \"&Fin!$D$22&\": \"&(1-Fin!$F$27)*100&\"%; II - \",Fin!$D$24&\": \"&Fin!$F$27*100&\"%\")","v":"I - Own funds: 70%; II - Grant: 30%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own funds + grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT47:$BC47,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Standard loan"},null,null,null,null,null,{"$f":"Calc!$F$507","v":4125454.5},{"$f":"Calc!$F$508","v":1031363.625},{"$f":"Calc!$F$509","v":10000},{"$f":"Calc!$F$510","v":0},5166818.125,{"$f":"_xlfn.RANK.EQ(N47,$N$45:$N$52,1)+COUNTIF($N$45:N47,N47)-1","v":6},{"$f":"_xlfn.CONCAT(Fin!$D$34&\": 100%; \",Fin!$D$37&\": \"&Fin!$F$37*100&\"%\")","v":"Standard loan: 100%; Interest rate per annum: 5%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT48:$BC48,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Standard loan + grant"},null,null,null,null,null,{"$f":"Calc!$F$541","v":2087727.25},{"$f":"Calc!$F$542","v":782897.71875},{"$f":"Calc!$F$543","v":10000},{"$f":"Calc!$F$544","v":0},2880624.96875,{"$f":"_xlfn.RANK.EQ(N48,$N$45:$N$52,1)+COUNTIF($N$45:N48,N48)-1","v":2},{"$f":"_xlfn.CONCAT(\"I - \"&Fin!$D$34&\": \"&(1-Fin!$F$54)*100&\"%; \",Fin!$D$37&\": \"&Fin!$F$37*100&\"%; II - \",Fin!$D$51&\": \"&Fin!$F$54*100&\"%\")","v":"I - Standard loan: 50%; Interest rate per annum: 5%; II - Grant: 50%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard loan + grant","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT49:$BC49,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Green loan"},null,null,null,null,null,{"$f":"Calc!$F$569","v":4125454.5},{"$f":"Calc!$F$570","v":928227.26249999995},{"$f":"Calc!$F$571","v":10000},{"$f":"Calc!$F$572","v":0},5063681.7625000002,{"$f":"_xlfn.RANK.EQ(N49,$N$45:$N$52,1)+COUNTIF($N$45:N49,N49)-1","v":5},{"$f":"_xlfn.CONCAT(Fin!$D$61&\": 100%; \",Fin!$D$64&\": \"&Fin!$F$64*100&\"%\")","v":"Green loan: 100%; Interest rate per annum: 4,5%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Green loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT50:$BC50,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Capital rebate loan"},null,null,null,null,null,{"$f":"Calc!$F$599","v":2062727.25},{"$f":"Calc!$F$600","v":721954.53749999998},{"$f":"Calc!$F$601","v":10000},{"$f":"Calc!$F$602","v":0},2794681.7875000001,{"$f":"_xlfn.RANK.EQ(N50,$N$45:$N$52,1)+COUNTIF($N$45:N50,N50)-1","v":1},{"$f":"_xlfn.CONCAT(Fin!$D$72&\": 100%; \",Fin!$D$76&\": \"&Fin!$F$76*100&\"%\")","v":"Capital rebate loan (FIs): 100%; Interest rate per annum: 7%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital rebate loan","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT51:$BC51,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Bonds (Standard II)"},null,null,null,null,null,{"$f":"Calc!$F$630","v":4125454.5},{"$f":"Calc!$F$631","v":1959590.8875000004},{"$f":"Calc!$F$632","v":0},{"$f":"Calc!$F$633","v":800},6085845.3875000002,{"$f":"_xlfn.RANK.EQ(N51,$N$45:$N$52,1)+COUNTIF($N$45:N51,N51)-1","v":8},{"$f":"_xlfn.CONCAT(Fin!$D$87&\": 100%; \",Fin!$D$90&\": \"&Fin!$F$90*100&\"%\")","v":"Bonds (standard II): 100%; Interest rate per annum: 5%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (Standard II)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT52:$BC52,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Bonds (EuGBS - SLB)"},null,null,null,null,null,{"$f":"Calc!$F$661","v":4125454.5},{"$f":"Calc!$F$662","v":1881207.2520000001},{"$f":"Calc!$F$663","v":0},{"$f":"Calc!$F$664","v":0},6006661.7520000003,{"$f":"_xlfn.RANK.EQ(N52,$N$45:$N$52,1)+COUNTIF($N$45:N52,N52)-1","v":7},{"$f":"_xlfn.CONCAT(Fin!$D$101&\": 100%; \",Fin!$D$104&\": \"&Fin!$F$104*100&\"%\")","v":"Bonds (EuGBS-SLB): 100%; Interest rate per annum: 4,8%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonds (EuGBS - SLB)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Chart title"]
[null,null,null,{"$f":"INDEX($AT55:$BC55,MATCH(General!$F$14,$AT$2:$BC$2,0))&\" (\"&General!$F$16&\")\"","v":"Comparison of the investment and financing costs for different funding options (PLN)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumptions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison of the investment and financing costs for different funding options","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"• \"&INDEX($P$45:$P$52,MATCH(U57,$O$45:$O$52,0))","v":"• Capital rebate loan (FIs): 100%; Interest rate per annum: 7%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"\"• \"&INDEX($P$45:$P$52,MATCH(U60,$O$45:$O$52,0))","v":"• I - Standard loan: 50%; Interest rate per annum: 5%; II - Grant: 50%"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"• I - Own funds: 70%; II - Grant: 30%"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"• Own funds: 100%"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"• Green loan: 100%; Interest rate per annum: 4,5%"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"• Standard loan: 100%; Interest rate per annum: 5%"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"• Bonds (EuGBS-SLB): 100%; Interest rate per annum: 4,8%"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"• Bonds (standard II): 100%; Interest rate per annum: 5%"]
[]
[]
[]
[null,null,{"$f":"INDEX($AT82:$BC82,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"4. Summary of the financial and economic analysis assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Summary of the financial and economic analysis assumptions","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT84:$BC84,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Discount rates"},null,null,null,null,{"$f":"$D84","v":"Discount rates"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rates","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT85:$BC85,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Financial discount rate"},null,null,null,null,{"$f":"$D85","v":"Financial discount rate"},{"$f":"Calc!F691","v":0.04},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT86:$BC86,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Economic discount rate"},null,null,null,null,{"$f":"$D86","v":"Economic discount rate"},{"$f":"Calc!F736","v":0.03},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT88:$BC88,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Socio-economic benefits"},null,null,null,null,{"$f":"$D88","v":"Socio-economic benefits"},{"$f":"\"(\"&General!$F$16&\")\"","v":"(PLN)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Socio-economic benefits","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT89:$BC89,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Avoided emissions of CO2 "},null,null,null,null,{"$f":"$D89","v":"Avoided emissions of CO2 "},{"$f":"Economic_analysis!F18","v":3068562.2499999995},null,null,null,null,null,null,null,null,null,null,null,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 CO2 ","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT90:$BC90,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"PM2.5"},null,null,null,null,{"$f":"$D90","v":"PM2.5"},{"$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,"PM2.5","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT91:$BC91,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"PM10"},null,null,null,null,"PM10",{"$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,"PM10","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT92:$BC92,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"NOx"},null,null,null,null,"NOx",{"$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,"NOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT93:$BC93,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"SOx"},null,null,null,null,"SOx",{"$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,"SOx","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT94:$BC94,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Security-of-supply cost"},null,null,null,null,"Security-of-supply cost",{"$f":"Economic_analysis!F23","v":30977.789999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security-of-supply cost","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT95:$BC95,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Extension of EUL of the building"},null,null,null,null,"Extension of EUL of the building",{"$f":"Economic_analysis!F24","v":4968497.0791744841},null,null,null,null,null,null,null,null,null,null,null,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 EUL of the building","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT96:$BC96,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Improved thermal comfort"},null,null,null,null,"Improved thermal comfort",{"$f":"Economic_analysis!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,"Improved thermal comfort","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT97:$BC97,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Increase in property values"},null,null,null,null,"Increase in property values",{"$f":"Economic_analysis!F26","v":267953.09469738574},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT98:$BC98,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Total"},null,null,null,null,"Total",{"$f":"SUM(J89:J97)","v":8335990.2138718702},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT100:$BC100,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"5. Results of the financial and economic analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Results of the financial and economic analysis","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT102:$BC102,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Financing model chosen"},null,null,null,null,{"$f":"$D102","v":"Financing model chosen"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financing model chosen","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"General!$F$28","v":"Own funds + Grant"},null,null,null,null,{"$f":"$D103","v":"Own funds + Grant"}]
[]
[null,null,null,{"$f":"INDEX($AT105:$BC105,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Financial Indicators"},null,null,null,null,{"$f":"$D105","v":"Financial Indicators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Indicators","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT106:$BC106,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"FNPV(C)"},null,null,null,null,{"$f":"$D106&\" (\"&General!$F$16&\")\"","v":"FNPV(C) (PLN)"},{"$f":"Financial_analysis!F26","v":-3850918.4751484771},null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT107:$BC107,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"FRR(C)"},null,null,null,null,{"$f":"$D107","v":"FRR(C)"},{"$f":"Financial_analysis!F27","v":-0.14111918287043468},null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT108:$BC108,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"FNPV(K)"},null,null,null,null,{"$f":"$D108&\" (\"&General!$F$16&\")\"","v":"FNPV(K) (PLN)"},{"$f":"Financial_analysis!F51","v":-2720411.4947490692},null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT109:$BC109,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"FRR(K)"},null,null,null,null,{"$f":"$D109","v":"FRR(K)"},{"$f":"Financial_analysis!F52","v":-0.12607035564257718},null,null,null,null,null,null,null,null,null,null,null,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)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT110:$BC110,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Simple Payback Period"},null,null,null,null,{"$f":"$D110","v":"Simple Payback Period"},{"$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,"Simple Payback Period","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT111:$BC111,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Discounted Payback Period"},null,null,null,null,{"$f":"$D111","v":"Discounted Payback Period"},{"$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,"Discounted Payback Period","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT113:$BC113,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Socio-economic Indicators"},null,null,null,null,{"$f":"$D113","v":"Socio-economic Indicators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Socio-economic Indicators","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT114:$BC114,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"ENPV"},null,null,null,null,{"$f":"$D114&\" (\"&General!$F$16&\")\"","v":"ENPV (PLN)"},{"$f":"Economic_analysis!F37","v":2862037.1016354072},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT115:$BC115,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"ERR"},null,null,null,null,{"$f":"$D115","v":"ERR"},{"$f":"Economic_analysis!F38","v":0.11202441563083543},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT116:$BC116,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"B/C Ratio"},null,null,null,null,{"$f":"$D116","v":"B/C Ratio"},{"$f":"Economic_analysis!F39","v":1.6613103056374776},null,null,null,null,null,null,null,null,null,null,null,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","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,{"$f":"INDEX($AT118:$BC118,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"5. Project overview"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Project overview","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Chart title"]
[null,null,null,{"$f":"INDEX($AT121:$BC121,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Net project cash flow without project financial structure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net project cash flow without project financial structure","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Year",null,null,null,null,{"$f":"Financial_analysis!I$1","v":2026},{"$f":"Financial_analysis!J$1","v":2027},{"$f":"Financial_analysis!K$1","v":2028},{"$f":"Financial_analysis!L$1","v":2029},{"$f":"Financial_analysis!M$1","v":2030},{"$f":"Financial_analysis!N$1","v":2031},{"$f":"Financial_analysis!O$1","v":2032},{"$f":"Financial_analysis!P$1","v":2033},{"$f":"Financial_analysis!Q$1","v":2034},{"$f":"Financial_analysis!R$1","v":2035},{"$f":"Financial_analysis!S$1","v":2036},{"$f":"Financial_analysis!T$1","v":2037},{"$f":"Financial_analysis!U$1","v":2038},{"$f":"Financial_analysis!V$1","v":2039},{"$f":"Financial_analysis!W$1","v":2040},{"$f":"Financial_analysis!X$1","v":2041},{"$f":"Financial_analysis!Y$1","v":2042},{"$f":"Financial_analysis!Z$1","v":2043},{"$f":"Financial_analysis!AA$1","v":2044},{"$f":"Financial_analysis!AB$1","v":2045},{"$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!I19","v":-10000},{"$f":"Financial_analysis!J19","v":-4136982.5963267526},{"$f":"Financial_analysis!K19","v":-15993.096326752682},{"$f":"Financial_analysis!L19","v":-15993.096326752682},{"$f":"Financial_analysis!M19","v":-15993.096326752682},{"$f":"Financial_analysis!N19","v":-15993.096326752682},{"$f":"Financial_analysis!O19","v":-15993.096326752682},{"$f":"Financial_analysis!P19","v":-15993.096326752682},{"$f":"Financial_analysis!Q19","v":-15993.096326752682},{"$f":"Financial_analysis!R19","v":-15993.096326752682},{"$f":"Financial_analysis!S19","v":-15993.096326752682},{"$f":"Financial_analysis!T19","v":-15993.096326752682},{"$f":"Financial_analysis!U19","v":-15993.096326752682},{"$f":"Financial_analysis!V19","v":-15993.096326752682},{"$f":"Financial_analysis!W19","v":-15993.096326752682},{"$f":"Financial_analysis!X19","v":-15993.096326752682},{"$f":"Financial_analysis!Y19","v":-15993.096326752682},{"$f":"Financial_analysis!Z19","v":-15993.096326752682},{"$f":"Financial_analysis!AA19","v":-15993.096326752682},{"$f":"Financial_analysis!AB19","v":358156.02867324732},{"$f":"Financial_analysis!AC19","v":0},{"$f":"Financial_analysis!AD19","v":0},{"$f":"Financial_analysis!AE19","v":0},{"$f":"Financial_analysis!AF19","v":0},{"$f":"Financial_analysis!AG19","v":0},{"$f":"Financial_analysis!AH19","v":0},{"$f":"Financial_analysis!AI19","v":0},{"$f":"Financial_analysis!AJ19","v":0},{"$f":"Financial_analysis!AK19","v":0},{"$f":"Financial_analysis!AL19","v":0},{"$f":"Financial_analysis!AM19","v":0},{"$f":"Financial_analysis!AN19","v":0},{"$f":"Financial_analysis!AO19","v":0},{"$f":"Financial_analysis!AP19","v":0},{"$f":"Financial_analysis!AQ19","v":0},{"$f":"Financial_analysis!AR19","v":0}]
[null,null,null,"No. of periods",null,{"$f":"General!$F$24","v":20}]
[]
[null,null,null,"Technical line 1",null,null,null,null,{"$f":"OFFSET(Technical!$I$123,,,1,Technical!$F$125)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,"Technical line 2",null,null,null,null,{"$f":"OFFSET(Technical!$I$124,,,1,Technical!$F$125)","v":-10000},-4136982.5963267526,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,358156.02867324732]
[]
[]
[null,null,null,"Chart title"]
[null,null,null,{"$f":"INDEX($AT132:$BC132,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Net project cash flow without considering financial structure"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net project cash flow without considering financial structure","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Year",null,null,null,null,{"$f":"Financial_analysis!I$1","v":2026},{"$f":"Financial_analysis!J$1","v":2027},{"$f":"Financial_analysis!K$1","v":2028},{"$f":"Financial_analysis!L$1","v":2029},{"$f":"Financial_analysis!M$1","v":2030},{"$f":"Financial_analysis!N$1","v":2031},{"$f":"Financial_analysis!O$1","v":2032},{"$f":"Financial_analysis!P$1","v":2033},{"$f":"Financial_analysis!Q$1","v":2034},{"$f":"Financial_analysis!R$1","v":2035},{"$f":"Financial_analysis!S$1","v":2036},{"$f":"Financial_analysis!T$1","v":2037},{"$f":"Financial_analysis!U$1","v":2038},{"$f":"Financial_analysis!V$1","v":2039},{"$f":"Financial_analysis!W$1","v":2040},{"$f":"Financial_analysis!X$1","v":2041},{"$f":"Financial_analysis!Y$1","v":2042},{"$f":"Financial_analysis!Z$1","v":2043},{"$f":"Financial_analysis!AA$1","v":2044},{"$f":"Financial_analysis!AB$1","v":2045},{"$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!I44","v":-7000},{"$f":"Financial_analysis!J44","v":-2917346.2463267529},{"$f":"Financial_analysis!K44","v":-15993.096326752682},{"$f":"Financial_analysis!L44","v":-15993.096326752682},{"$f":"Financial_analysis!M44","v":-15993.096326752682},{"$f":"Financial_analysis!N44","v":-15993.096326752682},{"$f":"Financial_analysis!O44","v":-15993.096326752682},{"$f":"Financial_analysis!P44","v":-15993.096326752682},{"$f":"Financial_analysis!Q44","v":-15993.096326752682},{"$f":"Financial_analysis!R44","v":-15993.096326752682},{"$f":"Financial_analysis!S44","v":-15993.096326752682},{"$f":"Financial_analysis!T44","v":-15993.096326752682},{"$f":"Financial_analysis!U44","v":-15993.096326752682},{"$f":"Financial_analysis!V44","v":-15993.096326752682},{"$f":"Financial_analysis!W44","v":-15993.096326752682},{"$f":"Financial_analysis!X44","v":-15993.096326752682},{"$f":"Financial_analysis!Y44","v":-15993.096326752682},{"$f":"Financial_analysis!Z44","v":-15993.096326752682},{"$f":"Financial_analysis!AA44","v":-15993.096326752682},{"$f":"Financial_analysis!AB44","v":358156.02867324732},{"$f":"Financial_analysis!AC44","v":0},{"$f":"Financial_analysis!AD44","v":0},{"$f":"Financial_analysis!AE44","v":0},{"$f":"Financial_analysis!AF44","v":0},{"$f":"Financial_analysis!AG44","v":0},{"$f":"Financial_analysis!AH44","v":0},{"$f":"Financial_analysis!AI44","v":0},{"$f":"Financial_analysis!AJ44","v":0},{"$f":"Financial_analysis!AK44","v":0},{"$f":"Financial_analysis!AL44","v":0},{"$f":"Financial_analysis!AM44","v":0},{"$f":"Financial_analysis!AN44","v":0},{"$f":"Financial_analysis!AO44","v":0},{"$f":"Financial_analysis!AP44","v":0},{"$f":"Financial_analysis!AQ44","v":0},{"$f":"Financial_analysis!AR44","v":0}]
[null,null,null,"No. of periods",null,{"$f":"General!$F$24","v":20}]
[]
[null,null,null,"Technical line 1",null,null,null,null,{"$f":"OFFSET(Technical!$I$134,,,1,Technical!$F$136)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,"Technical line 2",null,null,null,null,{"$f":"OFFSET(Technical!$I$135,,,1,Technical!$F$136)","v":-7000},-2917346.2463267529,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,-15993.096326752682,358156.02867324732]
[]
[null,null,null,"Chart title"]
[null,null,null,{"$f":"INDEX($AT142:$BC142,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Net undiscounted socio-economic benefits"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net undiscounted socio-economic benefits","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Year",null,null,null,null,{"$f":"Financial_analysis!I$1","v":2026},{"$f":"Financial_analysis!J$1","v":2027},{"$f":"Financial_analysis!K$1","v":2028},{"$f":"Financial_analysis!L$1","v":2029},{"$f":"Financial_analysis!M$1","v":2030},{"$f":"Financial_analysis!N$1","v":2031},{"$f":"Financial_analysis!O$1","v":2032},{"$f":"Financial_analysis!P$1","v":2033},{"$f":"Financial_analysis!Q$1","v":2034},{"$f":"Financial_analysis!R$1","v":2035},{"$f":"Financial_analysis!S$1","v":2036},{"$f":"Financial_analysis!T$1","v":2037},{"$f":"Financial_analysis!U$1","v":2038},{"$f":"Financial_analysis!V$1","v":2039},{"$f":"Financial_analysis!W$1","v":2040},{"$f":"Financial_analysis!X$1","v":2041},{"$f":"Financial_analysis!Y$1","v":2042},{"$f":"Financial_analysis!Z$1","v":2043},{"$f":"Financial_analysis!AA$1","v":2044},{"$f":"Financial_analysis!AB$1","v":2045},{"$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!I30","v":-8056.5261567724701},{"$f":"Economic_analysis!J30","v":-3251751.6338883094},{"$f":"Economic_analysis!K30","v":365749.91817078006},{"$f":"Economic_analysis!L30","v":372728.58817078004},{"$f":"Economic_analysis!M30","v":379707.25817078003},{"$f":"Economic_analysis!N30","v":386685.92817078001},{"$f":"Economic_analysis!O30","v":398180.20817078004},{"$f":"Economic_analysis!P30","v":409674.48817078007},{"$f":"Economic_analysis!Q30","v":421168.76817078004},{"$f":"Economic_analysis!R30","v":432663.04817078001},{"$f":"Economic_analysis!S30","v":444157.32817078003},{"$f":"Economic_analysis!T30","v":455241.09817078005},{"$f":"Economic_analysis!U30","v":466324.86817078007},{"$f":"Economic_analysis!V30","v":477408.63817078003},{"$f":"Economic_analysis!W30","v":488492.40817077999},{"$f":"Economic_analysis!X30","v":499576.17817078007},{"$f":"Economic_analysis!Y30","v":510659.94817078009},{"$f":"Economic_analysis!Z30","v":521743.71817078011},{"$f":"Economic_analysis!AA30","v":532827.48817078013},{"$f":"Economic_analysis!AB30","v":918060.38317078003},{"$f":"Economic_analysis!AC30","v":0},{"$f":"Economic_analysis!AD30","v":0},{"$f":"Economic_analysis!AE30","v":0},{"$f":"Economic_analysis!AF30","v":0},{"$f":"Economic_analysis!AG30","v":0},{"$f":"Economic_analysis!AH30","v":0},{"$f":"Economic_analysis!AI30","v":0},{"$f":"Economic_analysis!AJ30","v":0},{"$f":"Economic_analysis!AK30","v":0},{"$f":"Economic_analysis!AL30","v":0},{"$f":"Economic_analysis!AM30","v":0},{"$f":"Economic_analysis!AN30","v":0},{"$f":"Economic_analysis!AO30","v":0},{"$f":"Economic_analysis!AP30","v":0},{"$f":"Economic_analysis!AQ30","v":0},{"$f":"Economic_analysis!AR30","v":0}]
[null,null,null,"No. of periods",null,{"$f":"General!$F$24","v":20}]
[]
[null,null,null,"Technical line 1",null,null,null,null,{"$f":"OFFSET(Technical!$I$144,,,1,Technical!$F$146)","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,"Technical line 2",null,null,null,null,{"$f":"OFFSET(Technical!$I$145,,,1,Technical!$F$146)","v":-8056.5261567724701},-3251751.6338883094,365749.91817078006,372728.58817078004,379707.25817078003,386685.92817078001,398180.20817078004,409674.48817078007,421168.76817078004,432663.04817078001,444157.32817078003,455241.09817078005,466324.86817078007,477408.63817078003,488492.40817077999,499576.17817078007,510659.94817078009,521743.71817078011,532827.48817078013,918060.38317078003]
[]
[null,null,{"$f":"INDEX($AT151:$BC151,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"6. Sensitivity analysis"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Sensitivity analysis","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,{"$f":"INDEX($AT153:$BC153,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Variable"},null,null,null,null,{"$f":"$D153","v":"Variable"},{"$f":"D159","v":"Decrease (-)"},{"$f":"D160","v":"Increase (+)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT154:$BC154,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Capital expenditures"},null,null,null,null,{"$f":"$D154","v":"Capital expenditures"},{"$f":"Analysis_param!F80","v":-0.01},{"$f":"Analysis_param!G80","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital expenditures","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT155:$BC155,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Operating expenses"},null,null,null,null,"Operating expenses",{"$f":"Analysis_param!F81","v":-0.01},{"$f":"Analysis_param!G81","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating expenses","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT156:$BC156,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Revenues / benefits"},null,null,null,null,"Revenues / benefits",{"$f":"Analysis_param!F82","v":-0.01},{"$f":"Analysis_param!G82","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues / benefits","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Table headers"]
[null,null,null,{"$f":"INDEX($AT159:$BC159,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Decrease (-)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decrease (-)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,{"$f":"INDEX($AT160:$BC160,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Increase (+)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increase (+)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[]
[null,null,null,"Chart 1",null,null,null,null,null,null,null,null,null,"FNPV(C):\ndecrease","FNPV(C)","FNPV(C):\nincrease"]
[null,null,null,{"$f":"INDEX($AT163:$BC163,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Sensitivity analysis on FNPV(C)"},null,null,null,null,null,null,null,null,"CAPEX",{"$f":"Sensitivity_analysis!$F$24","v":9.905648318964011E-3},0,{"$f":"Sensitivity_analysis!$F$41","v":-9.905648318964122E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis on FNPV(C)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPEX",{"$f":"Sensitivity_analysis!$F$60","v":1.3805239886626186E-3},0,{"$f":"Sensitivity_analysis!$F$77","v":-1.3805239886623966E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Revenues",{"$f":"Sensitivity_analysis!$F$96","v":-8.4275399668398698E-4},0,{"$f":"Sensitivity_analysis!$F$113","v":8.4275399668443107E-4}]
[]
[null,null,null,"Chart 2",null,null,null,null,null,null,null,null,null,"FNPV(K):\ndecrease","FNPV(K)","FNPV(K):\nincrease"]
[null,null,null,{"$f":"INDEX($AT168:$BC168,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Sensitivity analysis on FNPV(K)"},null,null,null,null,null,null,null,null,"CAPEX",{"$f":"Sensitivity_analysis!$F$134","v":9.8664390911582522E-3},0,{"$f":"Sensitivity_analysis!$F$151","v":-9.8664390911582522E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis on FNPV(K)","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPEX",{"$f":"Sensitivity_analysis!$F$170","v":1.9542210226607404E-3},0,{"$f":"Sensitivity_analysis!$F$187","v":-1.9542210226604073E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Revenues",{"$f":"Sensitivity_analysis!$F$206","v":-1.1929728065402934E-3},0,{"$f":"Sensitivity_analysis!$F$223","v":1.1929728065411815E-3}]
[]
[null,null,null,"Chart 3",null,null,null,null,null,null,null,null,null,"ENPV:\ndecrease","ENPV","ENPV:\nincrease"]
[null,null,null,{"$f":"INDEX($AT173:$BC173,MATCH(General!$F$14,$AT$2:$BC$2,0))","v":"Sensitivity analysis on ENPV"},null,null,null,null,null,null,null,null,"CAPEX",{"$f":"Sensitivity_analysis!$F$244","v":1.0947160732202033E-2},0,{"$f":"Sensitivity_analysis!$F$261","v":-1.0947160732202033E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity analysis on ENPV","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]","[…]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"OPEX",{"$f":"Sensitivity_analysis!$F$280","v":1.5304649174956442E-3},0,{"$f":"Sensitivity_analysis!$F$297","v":-1.5304649174959772E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Benefits",{"$f":"Sensitivity_analysis!$F$316","v":-2.0648793372755936E-2},0,{"$f":"Sensitivity_analysis!$F$333","v":2.064879337275527E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D$163","v":"Sensitivity analysis on FNPV(C)"},null,null,null,null,{"$f":"$D$168","v":"Sensitivity analysis on FNPV(K)"},null,null,null,null,{"$f":"$D$173","v":"Sensitivity analysis on ENPV"}]