{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["P","P.1","P.2","P.3","P.4","P.5","P.6","P.7","P.8","P.9.1","P.9.2","P.10","P.11","P.12","P.13","P.14","P.15","T"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":66,"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":"P","index":0,"n_rows":63,"n_cols":16,"rows_kept":63,"cut":false,"hidden":false,"merged":[[6,11,6,13],[23,13,26,13],[23,1,24,1],[23,2,26,2],[23,3,26,3],[25,1,26,1],[15,13,16,13],[15,12,16,12],[15,11,16,11],[21,13,22,13],[21,12,22,12],[21,11,22,11],[17,11,18,11],[17,12,18,12],[7,10,11,10],[13,1,13,4],[41,12,42,12],[41,13,42,13],[43,11,44,11],[43,12,44,12],[43,13,44,13],[33,15,41,18],[39,13,40,13],[39,12,40,12],[39,11,40,11],[29,11,30,11],[35,13,36,13],[35,12,36,12],[35,11,36,11],[29,13,30,13],[29,12,30,12],[33,11,34,11],[33,12,34,12],[33,13,34,13],[37,11,38,11],[37,12,38,12],[41,11,42,11],[7,1,7,4],[8,1,8,4],[9,1,9,4],[12,1,12,4],[10,1,11,4],[37,1,38,3],[27,1,28,3],[21,1,22,3],[19,1,20,3],[35,1,36,3],[33,1,34,3],[31,1,32,3],[29,1,30,3],[47,1,48,3],[45,1,46,3],[43,1,44,3],[41,1,42,3],[39,1,40,3],[27,12,28,12],[16,1,16,4],[14,1,14,4],[15,1,15,4],[17,1,18,3],[27,11,28,11],[23,12,26,12],[23,11,26,11],[0,11,0,13],[47,11,48,11],[47,12,48,12],[47,13,48,13],[17,13,18,13],[19,11,20,11],[19,12,20,12],[19,13,20,13],[31,11,32,11],[31,12,32,12],[31,13,32,13],[37,13,38,13],[45,13,46,13],[45,12,46,12],[45,11,46,11],[27,13,28,13]]}
[null,"P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
[]
[null,"Przykładowe wypełnienie "]
[null,"Wypełniane są tylko pola białe."]
[null,"1. należy wybrać rodzaj podmiotu (Średni/Mały/Mikro) z listy rozwijalnej"]
[null,"2. należy określić wnioskowany poziom w procentach"]
[]
[null,null,null,null,null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,"Suma:","Maksymalny poziom dofinansowania","Wnioskowany poziom dofinansowania","Wielkość wkładu własnego"]
[null,"Rodzaj podmiotu",null,null,null,null,null,null,null,null,null,{"$f":"K13/K16","v":{"$error":"#DIV/0!"}},{"$f":"K14/K16","v":{"$error":"#DIV/0!"}},{"$f":"L9-M9","v":{"$error":"#DIV/0!"}}]
[null,"Maksymalny poziom dofinansowania dla podmiotu",null,null,null,{"$f":"IF(F$9=\"\",0,IF(F9=$F$57,25%,IF(F9=$F$58,35%,IF(F9=$F$59,45%,45%))))","v":0},{"$f":"IF(G$9=\"\",0,IF(G9=$F$57,25%,IF(G9=$F$58,35%,IF(G9=$F$59,45%,45%))))","v":0},0,0]
[null,"Wnioskowany poziom dofinansowania w %"]
[null,null,null,null,null,{"$f":"IF(F11>F10, \"Popraw wartość\",F11)","v":0},{"$f":"IF(G11>G10, \"Popraw wartość\",G11)","v":0},0,0]
[null,"Maksymalna możliwa wielkość dofinansowania",null,null,null,{"$f":"ROUND(F16*F10,2)","v":0},{"$f":"ROUND(G16*G10,2)","v":0},{"$f":"ROUND(H16*H10,2)","v":0},{"$f":"ROUND(I16*I10,)","v":0},null,{"$f":"F13+G13+H13+I13","v":0}]
[null,"Wnioskowana wielkość dofinansowania w zł",null,null,null,{"$f":"ROUND(F16*F12,2)","v":0},{"$f":"ROUND(G16*G12,2)","v":0},{"$f":"ROUND(H16*H12,2)","v":0},{"$f":"ROUND(I16*I12,2)","v":0},null,{"$f":"F14+G14+H14+I14","v":0}]
[null,"wartość całkowita",null,null,null,{"$f":"F16+F17","v":0},{"$f":"ROUND(G16+G17,2)","v":0},{"$f":"ROUND(H16+H17,2)","v":0},{"$f":"ROUND(I16+I17,2)","v":0},null,{"$f":"(SUM(F15:I15))","v":0}]
[null,"wydatki kwalifikowalne",null,null,null,{"$f":"IF(F11=0,0,SUMIF($E$18:$E$49,$E$18,F18:F49))","v":0},{"$f":"ROUND(IF(G$11=0,0,SUMIF($E$18:$E$49,$E$18,G18:G49)),2)","v":0},{"$f":"ROUND(IF(H$11=0,0,SUMIF($E$18:$E$49,$E$18,H18:H49)),2)","v":0},{"$f":"ROUND(IF(I$11=0,0,SUMIF($E$18:$E$49,$E$18,I18:I49)),2)","v":0},null,{"$f":"SUM(F16:I16)","v":0},"Maksymalny dozwolony udział","Udział wnioskowany","Poprawność danych"]
[null,"wydatki niekwalifikowalne",null,null,null,{"$f":"ROUND(IF(F11=0,0,SUMIF($E$18:$E$49,$E$18,F19:F50)),2)","v":0},{"$f":"ROUND(IF(G$11=0,0,SUMIF($E$18:$E$49,$E$19,G18:G49)),2)","v":0},{"$f":"ROUND(IF(H$11=0,0,SUMIF($E$18:$E$49,$E$19,H18:H49)),2)","v":0},{"$f":"ROUND(IF(I$11=0,0,SUMIF($E$18:$E$49,$E$19,I18:I49)),2)","v":0},null,{"$f":"SUM(F17:I17)","v":0}]
[null,"P.1. Środki trwałe ",null,null,"kwalifikowalne",{"$f":"SUMIFS(P1_KWAL,P1_KTO,F$8)","v":0},{"$f":"SUMIFS(P1_KWAL,P1_KTO,G$8)","v":0},{"$f":"SUMIFS(P1_KWAL,P1_KTO,H$8)","v":0},{"$f":"SUMIFS(P1_KWAL,P1_KTO,I$8)","v":0},null,{"$f":"SUM(F18:I18)","v":0},1,{"$f":"IF(K18=0,0,K18/$K$16)","v":0},{"$f":"IF(M18>L18,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P1_CAł,P1_KTO,F$8)-F18","v":0},{"$f":"SUMIFS(P1_CAł,P1_KTO,G$8)-G18","v":0},{"$f":"SUMIFS(P1_CAł,P1_KTO,H$8)-H18","v":0},{"$f":"SUMIFS(P1_CAł,P1_KTO,I$8)-I18","v":0},null,{"$f":"SUM(F19:I19)","v":0}]
[null,"P.2. Wartości Niematerialne i Prawne",null,null,"kwalifikowalne",{"$f":"SUMIFS(P2_KWAL,P2_KTO,F$8)","v":0},{"$f":"SUMIFS(P2_KWAL,P2_KTO,G$8)","v":0},{"$f":"SUMIFS(P2_KWAL,P2_KTO,H$8)","v":0},{"$f":"SUMIFS(P2_KWAL,P2_KTO,I$8)","v":0},null,{"$f":"SUM(F20:I20)","v":0},1,{"$f":"IF(K20=0,0,K20/$K$16)","v":0},{"$f":"IF(M20>L20,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P2_CAŁ,P2_KTO,F$8)-F20","v":0},{"$f":"SUMIFS(P2_CAŁ,P2_KTO,G$8)-G20","v":0},{"$f":"SUMIFS(P2_CAŁ,P2_KTO,H$8)-H20","v":0},{"$f":"SUMIFS(P2_CAŁ,P2_KTO,I$8)-I20","v":0},null,0]
[null,"P.3. Roboty i materiały budowlane",null,null,"kwalifikowalne",{"$f":"SUMIFS(P3_KWAL,P3_KTO,F$8)","v":0},{"$f":"SUMIFS(P3_KWAL,P3_KTO,G$8)","v":0},{"$f":"SUMIFS(P3_KWAL,P3_KTO,H$8)","v":0},{"$f":"SUMIFS(P3_KWAL,P3_KTO,I$8)","v":0},null,{"$f":"SUM(F22:I22)","v":0},0.25,{"$f":"IF(K22=0,0,K22/$K$16)","v":0},{"$f":"IF(M22>L22,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P3_CAŁ,P3_KTO,F$8)-F22","v":0},{"$f":"SUMIFS(P3_CAŁ,P3_KTO,G$8)-G22","v":0},{"$f":"SUMIFS(P3_CAŁ,P3_KTO,H$8)-H22","v":0},{"$f":"SUMIFS(P3_CAŁ,P3_KTO,I$8)-I22","v":0},null,{"$f":"SUM(F23:I23)","v":0}]
[null,"P. 4. Nieruchomości niezabudowane (Grunty)","Czy tereny poprzemysłowe oraz tereny opuszczone","NIE","kwalifikowalne",{"$f":"SUMIFS(P4_KWAL,P4_KTO,F$8)","v":0},{"$f":"SUMIFS(P4_KWAL,P4_KTO,G$8)","v":0},{"$f":"SUMIFS(P4_KWAL,P4_KTO,H$8)","v":0},{"$f":"SUMIFS(P4_KWAL,P4_KTO,I$8)","v":0},{"$f":"SUMIFS(P4_KWAL,P4_KTO,J$8)","v":0},{"$f":"SUM(F24:I24)","v":0},{"$f":"IF($D$24=\"TAK\",15%,10%)","v":0.1},{"$f":"IF($K$24+$K$26=0,0,($K$24+$K$26)/$K$16)","v":0},{"$f":"IF($M$24>$L$24,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P4_CAŁ,P4_KTO,F$8)-F24","v":0},{"$f":"SUMIFS(P4_CAŁ,P4_KTO,G$8)-G24","v":0},{"$f":"SUMIFS(P4_CAŁ,P4_KTO,H$8)-H24","v":0},{"$f":"SUMIFS(P4_CAŁ,P4_KTO,I$8)-I24","v":0},{"$f":"SUMIFS(P4_CAŁ,P4_KTO,J$8)-J24","v":0},{"$f":"SUM(F25:I25)","v":0}]
[null,"P. 5. Nieruchomości zabudowane",null,null,"kwalifikowalne",{"$f":"SUMIFS(P5_KWAL,P5_KTO,F$8)","v":0},{"$f":"SUMIFS(P5_KWAL,P5_KTO,G$8)","v":0},{"$f":"SUMIFS(P5_KWAL,P5_KTO,H$8)","v":0},{"$f":"SUMIFS(P5_KWAL,P5_KTO,I$8)","v":0},null,{"$f":"SUM(F26:I26)","v":0}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P5_CAŁ,P5_KTO,F$8)-F26","v":0},{"$f":"SUMIFS(P5_CAŁ,P5_KTO,G$8)-G26","v":0},{"$f":"SUMIFS(P5_CAŁ,P5_KTO,H$8)-H26","v":0},{"$f":"SUMIFS(P5_CAŁ,P5_KTO,I$8)-I26","v":0},null,{"$f":"SUM(F27:I27)","v":0}]
[null,"P.6. Szkolenia",null,null,"kwalifikowalne",{"$f":"SUMIFS(P6_KWAL,P6_KTO,F$8)","v":0},{"$f":"SUMIFS(P6_KWAL,P6_KTO,G$8)","v":0},{"$f":"SUMIFS(P6_KWAL,P6_KTO,H$8)","v":0},{"$f":"SUMIFS(P6_KWAL,P6_KTO,I$8)","v":0},null,{"$f":"SUM(F28:I28)","v":0},0.05,{"$f":"IF($K$28=0,0,$K$28/$K$16)","v":0},{"$f":"IF($M$28>$L$28,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P6_CAŁ,P6_KTO,F$8)-F28","v":0},{"$f":"SUMIFS(P6_CAŁ,P6_KTO,G$8)-G28","v":0},{"$f":"SUMIFS(P6_CAŁ,P6_KTO,H$8)-H28","v":0},{"$f":"SUMIFS(P6_CAŁ,P6_KTO,I$8)-I28","v":0},{"$f":"SUMIF(P.7!$G$7:$G$37,J$8,P.7!$C$7:$C$37)","v":0},{"$f":"SUM(F29:I29)","v":0}]
[null,"P.7. Przygotowanie dokumentacji projektu",null,null,"kwalifikowalne",{"$f":"SUMIFS(P7_KWAL,P7_KTO,F$8)","v":0},{"$f":"SUMIFS(P7_KWAL,P7_KTO,G$8)","v":0},{"$f":"SUMIFS(P7_KWAL,P7_KTO,H$8)","v":0},{"$f":"SUMIFS(P7_KWAL,P7_KTO,I$8)","v":0},{"$f":"SUMIFS(P7_KWAL,P7_KTO,J$8)","v":0},{"$f":"SUM(F30:I30)","v":0},0.08,{"$f":"IF($K$30=0,0,$K$30/$K$16)","v":0},{"$f":"IF($M$30>$L$30,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P7_CAŁ,P7_KTO,F$8)-F30","v":0},{"$f":"SUMIFS(P7_CAŁ,P7_KTO,G$8)-G30","v":0},{"$f":"SUMIFS(P7_CAŁ,P7_KTO,H$8)-H30","v":0},{"$f":"SUMIFS(P7_CAŁ,P7_KTO,I$8)-I30","v":0},{"$f":"SUMIFS(P7_CAŁ,P7_KTO,J$8)-J30","v":0},0]
[null,"P.8. Usługi doradcze",null,null,"kwalifikowalne",{"$f":"SUMIFS(P8_KWAL,P8_KTO,F$8)","v":0},{"$f":"SUMIFS(P8_KWAL,P8_KTO,G$8)","v":0},{"$f":"SUMIFS(P8_KWAL,P8_KTO,H$8)","v":0},{"$f":"SUMIFS(P8_KWAL,P8_KTO,I$8)","v":0},null,0,1,{"$f":"IF(K32=0,0,K32/$K$16)","v":0},{"$f":"IF(M32>L32,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P8_CAŁ,P8_KTO,F$8)-F32","v":0},{"$f":"SUMIFS(P8_CAŁ,P8_KTO,G$8)-G32","v":0},{"$f":"SUMIFS(P8_CAŁ,P8_KTO,H$8)-H32","v":0},{"$f":"SUMIFS(P8_CAŁ,P8_KTO,I$8)-I32","v":0},null,{"$f":"SUM(F33:I33)","v":0}]
[null,"P.9.1. Wydatki/koszty osobowe związane z zarządzaniem projektu (pomoc de minimis)",null,null,"kwalifikowalne",{"$f":"SUMIFS(P91_KWAL,P91_KTO,F$8)","v":0},{"$f":"SUMIFS(P91_KWAL,P91_KTO,G$8)","v":0},{"$f":"SUMIFS(P91_KWAL,P91_KTO,H$8)","v":0},{"$f":"SUMIFS(P91_KWAL,P91_KTO,I$8)","v":0},null,0,1,{"$f":"IF(K34=0,0,K34/$K$16)","v":0},{"$f":"IF(M34>L34,\"Popraw dane\",\"OK\")","v":"OK"},null,"UWAGA! Koszty osobowe związane z zarządzaniem projektu z tytułu umowy o pracę nie przekraczające 1% całkowitych wydatków kwalifikowalnych w ramach projektu (2% dla projektów o wartości poniżej 500 000 PLN wydatków kwalifikowalnych) i/lub nie przekraczające 5 000 PLN brutto miesięcznie bez względu na liczbę osób"]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P91_CAŁ,P91_KTO,F$8)-F34","v":0},{"$f":"SUMIFS(P91_CAŁ,P91_KTO,G$8)-G34","v":0},{"$f":"SUMIFS(P91_CAŁ,P91_KTO,H$8)-H34","v":0},{"$f":"SUMIFS(P91_CAŁ,P91_KTO,I$8)-I34","v":0},{"$f":"SUMIF(P.10!#REF!,J$8,P.10!#REF!)-J34","v":{"$error":"#REF!"}},0]
[null,"P.9.2. Wydatki/koszty osobowe związane z zarządzaniem projektu z tytułu UMOWY O PRACĘ (pomoc de minimis)",null,null,"kwalifikowalne",{"$f":"SUMIFS(P92_KWAL,P92_KTO,F$8)","v":0},{"$f":"SUMIFS(P92_KWAL,P92_KTO,G$8)","v":0},{"$f":"SUMIFS(P92_KWAL,P92_KTO,H$8)","v":0},{"$f":"SUMIFS(P92_KWAL,P92_KTO,I$8)","v":0},null,0,{"$f":"IF($K$16>=500000,1%,2%)","v":0.02},{"$f":"IF($K$36=0,0,$K$36/$K$16)","v":0},{"$f":"IF($M$36>$L$36,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P92_CAŁ,P92_KTO,F$8)-F36","v":0},{"$f":"SUMIFS(P92_CAŁ,P92_KTO,G$8)-G36","v":0},{"$f":"SUMIFS(P92_CAŁ,P92_KTO,H$8)-H36","v":0},{"$f":"SUMIFS(P92_CAŁ,P92_KTO,I$8)-I36","v":0},null,0]
[null,"P.10. Wydatki/koszty osobowe związane z zaangażowaniem personelu",null,null,"kwalifikowalne",{"$f":"SUMIFS(P10_KWAL,P10_KTO,F$8)","v":0},{"$f":"SUMIFS(P10_KWAL,P10_KTO,G$8)","v":0},{"$f":"SUMIFS(P10_KWAL,P10_KTO,H$8)","v":0},{"$f":"SUMIFS(P10_KWAL,P10_KTO,I$8)","v":0},null,0,1,{"$f":"IF(K38=0,0,K38/$K$16)","v":0},{"$f":"IF(M38>L38,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P10_CAŁ,P10_KTO,F$8)-F38","v":0},{"$f":"SUMIFS(P10_CAŁ,P10_KTO,G$8)-G38","v":0},{"$f":"SUMIFS(P10_CAŁ,P10_KTO,H$8)-H38","v":0},{"$f":"SUMIFS(P10_CAŁ,P10_KTO,I$8)-I38","v":0},{"$f":"SUMIF(P.10!$G$7:$G$31,J$8,P.10!$C$7:$C$31)-J38","v":0},{"$f":"SUM(F39:I39)","v":0}]
[null,"P.11. Wkład niepieniężny",null,null,"kwalifikowalne",{"$f":"SUMIFS(P11_KWAL,P11_KTO,F$8)","v":0},{"$f":"SUMIFS(P11_KWAL,P11_KTO,G$8)","v":0},{"$f":"SUMIFS(P11_KWAL,P11_KTO,H$8)","v":0},{"$f":"SUMIFS(P11_KWAL,P11_KTO,I$8)","v":0},null,0,0.1,{"$f":"IF($K$40=0,0,$K$40/$K$16)","v":0},{"$f":"IF($M$40>$L$40,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P11_CAŁ,P11_KTO,F$8)-F40","v":0},{"$f":"SUMIFS(P11_CAŁ,P11_KTO,G$8)-G40","v":0},{"$f":"SUMIFS(P11_CAŁ,P11_KTO,H$8)-H40","v":0},{"$f":"SUMIFS(P11_CAŁ,P11_KTO,I$8)-I40","v":0},null,0]
[null,"P.12. Koszty operacyjne",null,null,"kwalifikowalne",{"$f":"SUMIFS(P12_KWAL,P12_KTO,F$8)","v":0},{"$f":"SUMIFS(P12_KWAL,P12_KTO,G$8)","v":0},{"$f":"SUMIFS(P12_KWAL,P12_KTO,H$8)","v":0},{"$f":"SUMIFS(P12_KWAL,P12_KTO,I$8)","v":0},null,{"$f":"SUM(F42:I42)","v":0},1,{"$f":"IF(K42=0,0,K42/$K$16)","v":0},{"$f":"IF(M42>L42,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P12_CAŁ,P12_KTO,F$8)-F42","v":0},{"$f":"SUMIFS(P12_CAŁ,P12_KTO,G$8)-G42","v":0},{"$f":"SUMIFS(P12_CAŁ,P12_KTO,H$8)-H42","v":0},{"$f":"SUMIFS(P12_CAŁ,P12_KTO,I$8)-I42","v":0},null,0]
[null,"P.13. Wyposażenie",null,null,"kwalifikowalne",{"$f":"SUMIFS(P13_KWAL,P13_KTO,F$8)","v":0},{"$f":"SUMIFS(P13_KWAL,P13_KTO,G$8)","v":0},{"$f":"SUMIFS(P13_KWAL,P13_KTO,H$8)","v":0},{"$f":"SUMIFS(P13_KWAL,P13_KTO,I$8)","v":0},null,{"$f":"SUM(F44:I44)","v":0},1,{"$f":"IF(K44=0,0,K44/$K$16)","v":0},{"$f":"IF(M44>L44,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P13_CAŁ,P13_KTO,F$8)-F44","v":0},{"$f":"SUMIFS(P13_CAŁ,P13_KTO,G$8)-G44","v":0},{"$f":"SUMIFS(P13_CAŁ,P13_KTO,H$8)-H44","v":0},{"$f":"SUMIFS(P13_CAŁ,P13_KTO,I$8)-I44","v":0},null,{"$f":"SUM(F45:I45)","v":0}]
[null,"P.14. Informacja i promocja",null,null,"kwalifikowalne",{"$f":"SUMIFS(P14_KWAL,P14_KTO,F$8)","v":0},{"$f":"SUMIFS(P14_KWAL,P14_KTO,G$8)","v":0},{"$f":"SUMIFS(P14_KWAL,P14_KTO,H$8)","v":0},{"$f":"SUMIFS(P14_KWAL,P14_KTO,I$8)","v":0},null,{"$f":"SUM(F46:I46)","v":0},{"$f":"IF($K$16>=500000,1%,2%)","v":0.02},{"$f":"IF($K$46=0,0,$K$46/$K$16)","v":0},{"$f":"IF($M$46>$L$46,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P14_CAŁ,P14_KTO,F$8)-F46","v":0},{"$f":"SUMIFS(P14_CAŁ,P14_KTO,G$8)-G46","v":0},{"$f":"SUMIFS(P14_CAŁ,P14_KTO,H$8)-H46","v":0},{"$f":"SUMIFS(P14_CAŁ,P14_KTO,I$8)-I46","v":0},null,0]
[null,"P.15. Koszty podróży i zakwaterowania",null,null,"kwalifikowalne",{"$f":"SUMIFS(P15_KWAL,P15_KTO,F$8)","v":0},{"$f":"SUMIFS(P15_KWAL,P15_KTO,G$8)","v":0},{"$f":"SUMIFS(P15_KWAL,P15_KTO,H$8)","v":0},{"$f":"SUMIFS(P15_KWAL,P15_KTO,I$8)","v":0},{"$f":"SUMIFS(P15_KWAL,P15_KTO,J$8)","v":0},0,1,{"$f":"IF(K48=0,0,K48/$K$16)","v":0},{"$f":"IF(M48>L48,\"Popraw dane\",\"OK\")","v":"OK"}]
[null,null,null,null,"niekwalifikowalne",{"$f":"SUMIFS(P15_CAŁ,P15_KTO,F$8)-F48","v":0},{"$f":"SUMIFS(P15_CAŁ,P15_KTO,G$8)-G48","v":0},{"$f":"SUMIFS(P15_CAŁ,P15_KTO,H$8)-H48","v":0},{"$f":"SUMIFS(P15_CAŁ,P15_KTO,I$8)-I48","v":0},{"$f":"SUMIFS(P15_CAŁ,P15_KTO,J$8)-J48","v":0},0]
[]
[]
[]
[]
[]
[]
[null,"Wnioskodawca",null,null,"Partner 1","Partner 2","Partner 3","Brak"]
[null,1,null,null,25,"duży",2]
[null,2,null,null,35,"średni"]
[null,3,null,null,45,"mały",null,"TAK"]
[null,4,null,null,45,"mikro",null,"NIE"]
[]
[null,null,null,null,"T","nowy"]
[null,null,null,null,"N","używany"]

{"sheet":"P.1","index":1,"n_rows":52,"n_cols":20,"rows_kept":52,"cut":false,"hidden":false,"merged":[[2,8,3,19],[4,8,4,19],[5,8,5,11],[5,12,5,15],[5,16,5,19],[4,0,4,7],[5,0,5,1],[5,4,6,4],[5,6,6,6],[5,7,6,7],[6,0,6,1],[5,5,6,5]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3","nowy","używany",null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
[]
["P.1. Środki trwałe (inne niż wymienione w punktach P.4 i P.5)"]
[null,null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Typ zakupu\n(nowy / używany)","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM($C$8:$C$99)","v":0},{"$f":"SUM($D$8:$D$99)","v":0},null,null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[1,"Nazwa wydatku",null,null,null,null,null,"Partner 1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.2","index":2,"n_rows":51,"n_cols":19,"rows_kept":51,"cut":false,"hidden":false,"merged":[[3,7,3,18],[4,7,4,10],[4,11,4,14],[4,15,4,18],[2,0,2,6],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P.2. Wartości Niematerialne i Prawne"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM($C$7:$C$100)","v":0},{"$f":"SUM($D$7:$D$100)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.3","index":3,"n_rows":124,"n_cols":19,"rows_kept":124,"cut":false,"hidden":false,"merged":[[3,7,3,18],[4,7,4,10],[4,11,4,14],[4,15,4,18],[2,0,2,6],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P.3. Roboty i materiały budowlane"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"C8+C11+C19+C44+C54+C60+C75+C87+C91+C97","v":0},{"$f":"D8+D11+D19+D44+D54+D60+D75+D87+D91+D97","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"1. Roboty rozbiórkowe",{"$f":"SUM(C9:$C$10)","v":0},{"$f":"SUM($D$9:$D$10)","v":0}]
[2,"1.1 Roboty rozbiórkowe"]
[3,"1.2 Utylizacja odpadów rozbiórkowych"]
[4,"2. Stan zerowy ",{"$f":"SUM($C$12:$C$18)","v":0},{"$f":"SUM($D$12:$D$18)","v":0}]
[5,"2.1 Roboty ziemne"]
[6,"2.2 Fundamenty betonowe"]
[7,"2.3 Fundamenty żelbetowe "]
[8,"2.4 Ściany podziemia betonowe"]
[9,"2.5 Ściany podziemia żelbetowe "]
[10,"2.6 Izolacje przeciwwilgociowe"]
[11,"2.7 Izolacje termiczne"]
[12,"3. Stan surowy zamknięty",{"$f":"$C$20+$C$21+$C$22+$C$25+$C$26+$C$27+$C$28+$C$31+$C$32+$C$33+$C$37","v":0},{"$f":"$D$20+$D$21+$D$22+$D$25+$D$26+$D$27+$D$28+$D$31+$D$32+$D$33+$D$37","v":0}]
[13,"3.1 Konstrukcja stalowa nadziemia"]
[14,"3.2 Konstrukcja drewniana nadziemia"]
[15,"3.3 Ściany i słupy konstrukcyjne nadziemia w tym:",{"$f":"SUM($C$23:$C$24)","v":0},{"$f":"SUM($D$23:$D$24)","v":0}]
[16," murowane"]
[17," żelbetowe"]
[18,"3.4 Ściany zewnętrzne osłonowe"]
[19,"3.5 Konstrukcja stropów i sklepień"]
[20,"3.6 Konstrukcja schodów i podestów"]
[21,"3.7 Dach:",{"$f":"SUM($C$29:$C$30)","v":0},{"$f":"SUM($D$29:$D$30)","v":0}]
[22," konstrukcja"]
[23," pokrycie"]
[24,"3.8 Ściany działowe"]
[25,"3.9 Szyby i kominy"]
[26,"3.10 Izolacje:",{"$f":"SUM($C$34:$C$36)","v":0},{"$f":"SUM($D$34:$D$36)","v":0}]
[27," p-wilgociowe"]
[28," cieplne"]
[29," p-dźwiękowe"]
[30,"3.11 Stolarka, ślusarka",{"$f":"SUM($C$38:$C$43)","v":0},{"$f":"SUM($D$38:$D$43)","v":0}]
[31,"Zewnętrzna: okna"]
[32,"Zewnętrzna: drzwi"]
[33,"Zewnętrzna: zestawy okienno drzwiowe"]
[34,"Wewnętrzna: okna"]
[35,"Wewnętrzna: drzwi"]
[36,"Wewnętrzna: zestawy okienno drzwiowe"]
[37,"4. Stan wykończeniowy wewnętrzny",{"$f":"$C$45+$C$48+$C$49+$C$50+$C$51+$C$52+$C$53","v":0},{"$f":"$D$45+$D$48+$D$49+$D$50+$D$51+$D$52+$D$53","v":0}]
[38,"4.1 Tynki i oblicowania w tym:",{"$f":"SUM($C$46:$C$47)","v":0},{"$f":"SUM($D$46:$D$47)","v":0}]
[39," tynki, wyprawy, sztablatury"]
[40," okładziny, oblicowania"]
[41,"4.2 Roboty malarskie"]
[42,"4.3 Podłoża"]
[43,"4.4 Izolacje"]
[44,"4.5 Podłogi i posadzki"]
[45,"4.6 Elementy ślusarsko – kowalskie"]
[46,"4.7 Elementy drewniane"]
[47,"5. Stan wykończeniowy zewnętrzny",{"$f":"$C$55","v":0},{"$f":"$D$55","v":0}]
[48,"5.1 Elewacje",{"$f":"SUM($C$56:$C$59)","v":0},{"$f":"SUM($D$56:$D$59)","v":0}]
[49," docieplenia"]
[50," Tynki"]
[51," malowanie"]
[52," okładziny i oblicowania"]
[53,"6. Instalacje elektryczne",{"$f":"$C$61+$C$62+$C$63+$C$64+$C$65+$C$66","v":0},{"$f":"$D$61+$D$62+$D$63+$D$64+$D$65+$D$66","v":0}]
[54,"6.1 Instalacja oświetleniowa"]
[55,"6.2 Instalacja gniazd wtykowych"]
[56,"6.3 Instalacje siłowe"]
[57,"6.4 Instalacje odgromowe"]
[58,"6.5 Tablice rozdzielcze"]
[59,"6.6 Instalacje teletechniczne",{"$f":"SUM($C$67:$C$74)","v":0},{"$f":"SUM($D$67:$D$74)","v":0}]
[60," Instalacja telefoniczna"]
[61," centrale telefoniczne"]
[62," Instalacja alarmowa, kontroli dostępu i dozoru"]
[63," Instalacja sygnalizacji pożaru"]
[64," centrale sygnalizacji pożaru"]
[65," Sieć komputerowa"]
[66," Instalacje multimedialne"]
[67," Inne instalacje niskoprądowe"]
[68,"7. Instalacje sanitarne",{"$f":"$C$76+$C$77+$C$78+$C$79+$C$80+$C$83+$C$86","v":0},{"$f":"$D$76+$D$77+$D$78+$D$79+$D$80+$D$83+$D$86","v":0}]
[69,"7.1 Instalacja wodociągowa"]
[70,"7.2 Instalacja kanalizacyjna"]
[71,"7.3 Instalacja centralnego ogrzewania"]
[72,"7.4 Instalacja gazowa"]
[73,"7.5 Instalacja wentylacji mechanicznej",{"$f":"SUM($C$81:$C$82)","v":0},{"$f":"SUM($D$81:$D$82)","v":0}]
[74," kanały"]
[75," centrale wentylacyjne"]
[76,"7.6 Instalacja klimatyzacji",{"$f":"SUM($C$84:$C$85)","v":0},{"$f":"SUM($D$84:$D$85)","v":0}]
[77," kanały"]
[78," centrale klimatyzacyjne"]
[79,"7.7 Źródła ciepła - piece, zbiorniki opału"]
[80,"8. Instalacje specjalistyczne",{"$f":"SUM($C$88:$C$90)","v":0},{"$f":"SUM($D$88:$D$90)","v":0}]
[81,"8.1 Instalacja p. poż"]
[82,"8.2 Dźwigi osobowe, towarowe, podnośniki"]
[83,"+ n. "]
[84,"9. Instalacje technologiczne",{"$f":"SUM($C$92:$C$96)","v":0},{"$f":"SUM($D$92:$D$96)","v":0}]
[85,"9.1 Instalacje uzdatniania i oczyszczania wody (baseny, spa itp.)"]
[86,"9.2 Instalacja oczyszczania ścieków"]
[87,"9.3 Alternatywne instalacje zasilające (np. panele słoneczne, pompy ciepła itd.)"]
[]
[88,"+ n."]
[89,"10. Zagospodarowanie terenu",{"$f":"$C$98+$C$108+$C$111+$C$114+$C$123","v":0},{"$f":"$D$98+$D$108+$D$111+$D$114+$D$123","v":0}]
[90,"10.1 Przyłącza",{"$f":"SUM($C$99:$C$107)","v":0},{"$f":"SUM($D$99:$D$107)","v":0}]
[91," Przyłącze wodne"]
[92," Przyłącze kanalizacji sanitarnej"]
[93," Przyłącze kanalizacji deszczowej"]
[94," Przyłącze cieplne: sieć"]
[95," Przyłącze cieplne: węzeł ciepłowniczy"]
[96," Przyłącze gazowe"]
[97," Przyłącze energetyczne"]
[98," Przyłącze teletechniczne"]
[99," Przyłącza inne"]
[100,"10.2 Sieci",{"$f":"SUM($C$109:$C$110)","v":0},{"$f":"SUM($D$109:$D$110)","v":0}]
[101," Sieć oświetlenia terenu"]
[102," Sieć kanalizacji deszczowej"]
[103,"10.3 Komunikacja kołowa:",{"$f":"SUM($C$112:$C$113)","v":0},{"$f":"SUM($D$112:$D$113)","v":0}]
[104," Drogi"]
[105," parkingi"]
[106,"10.4 Zabudowa towarzysząca:",{"$f":"SUM($C$115:$C$122)","v":0},{"$f":"SUM($D$115:$D$122)","v":0}]
[107," Budynki funkcyjne (stacje wyciągów narciarskich itp.)"]
[108,"+ n."]
[109," Garaże, wiaty, wolnostojące budynki gospodarcze"]
[110,"+ n."]
[111," Ogrodzenie terenu"]
[112,"+ n."]
[113," Mała architektura"]
[114,"+ n."]
[115,"10.5 Inne (do 10% wartości wydatków z 10 kategorii „Zagospodarowanie terenu): ",{"$f":"SUM($C$124:$C$124)","v":0},{"$f":"SUM($D$124:$D$124)","v":0}]
[116,"+ n."]

{"sheet":"P.4","index":4,"n_rows":13,"n_cols":19,"rows_kept":13,"cut":false,"hidden":false,"merged":[[2,0,2,6],[3,7,3,18],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,10],[4,11,4,14],[4,15,4,18],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 4. Nieruchomości niezabudowane (Grunty)"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$100)","v":0},{"$f":"SUM(D$7:D$100)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.5","index":5,"n_rows":15,"n_cols":19,"rows_kept":15,"cut":false,"hidden":false,"merged":[[3,7,3,18],[4,7,4,10],[4,11,4,14],[4,15,4,18],[2,0,2,6],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 5. Nieruchomości zabudowane"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$15)","v":0},{"$f":"SUM(D$7:D$15)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku",null,null,null,null,"Partner 1"]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.6","index":6,"n_rows":16,"n_cols":19,"rows_kept":16,"cut":false,"hidden":false,"merged":[[3,7,3,18],[4,7,4,10],[4,11,4,14],[4,15,4,18],[2,0,2,6],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P.6. Szkolenia (pomoc de minimis)"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$50)","v":0},{"$f":"SUM(D$7:D$50)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.7","index":7,"n_rows":26,"n_cols":19,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,0,2,6],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[5,0,5,1],[4,15,4,18],[4,11,4,14],[4,7,4,10],[3,7,3,18],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 7. Przygotowanie dokumentacji projektu (pomoc de minimis)"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$44)","v":0},{"$f":"SUM(D$7:D$44)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.8","index":8,"n_rows":34,"n_cols":19,"rows_kept":34,"cut":false,"hidden":false,"merged":[[4,7,4,10],[4,11,4,14],[4,15,4,18],[3,7,3,18],[2,0,2,6],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 8. Usługi doradcze (pomoc de minimis)"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$50)","v":0},{"$f":"SUM(D$7:D$50)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" +n","Nazwa wydatku"]

{"sheet":"P.9.1","index":9,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[2,0,2,6],[3,7,3,18],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,10],[4,11,4,14],[4,15,4,18],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 9.1. Wydatki/koszty osobowe związane z zarządzaniem projektu (pomoc de minimis)"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$50)","v":0},{"$f":"SUM(D$7:D$50)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.9.2","index":10,"n_rows":40,"n_cols":19,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,0,2,6],[3,7,3,18],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,10],[4,11,4,14],[4,15,4,18],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 9.2. Wydatki/koszty osobowe związane z zarządzaniem projektu z tytułu UMOWY O PRACĘ (pomoc de minimis)"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$100)","v":0},{"$f":"SUM(D$7:D$100)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.10","index":11,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[3,7,3,18],[4,7,4,10],[4,11,4,14],[4,15,4,18],[2,0,2,6],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 10. Wydatki/koszty osobowe związane z zaangażowaniem personelu"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$100)","v":0},{"$f":"SUM(D$7:D$100)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.11","index":12,"n_rows":37,"n_cols":19,"rows_kept":37,"cut":false,"hidden":false,"merged":[[2,0,2,6],[3,7,3,18],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,10],[4,11,4,14],[4,15,4,18],[5,0,5,1],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 11. Wkład niepieniężny"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$100)","v":0},{"$f":"SUM(D$7:D$100)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku",null,null,null,null,"Partner 1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.12","index":13,"n_rows":11,"n_cols":19,"rows_kept":11,"cut":false,"hidden":false,"merged":[[5,0,5,1],[2,0,2,6],[3,7,3,18],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,10],[4,11,4,14],[4,15,4,18],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 12. Koszty operacyjne (nie dotyczy działania 1.5)\nP. 12. Koszty operacyjne (nie dotyczy działania 1.5)"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$100)","v":0},{"$f":"SUM(D$7:D$100)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.13","index":14,"n_rows":44,"n_cols":19,"rows_kept":44,"cut":false,"hidden":false,"merged":[[4,15,4,18],[5,0,5,1],[2,0,2,6],[3,7,3,18],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,10],[4,11,4,14],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 13.  Wyposażenie"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$8:C$100)","v":0},{"$f":"SUM(D$8:D$100)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"P.14","index":15,"n_rows":25,"n_cols":19,"rows_kept":25,"cut":false,"hidden":false,"merged":[[4,11,4,14],[4,15,4,18],[5,0,5,1],[2,0,2,6],[3,7,3,18],[4,0,4,1],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,4,10],[1,7,2,18]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 14. Informacja i promocja (pomoc de minimis)"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM($C$7:$C$100)","v":0},{"$f":"SUM($C$7:$C$100)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" +n","Nazwa wydatku"]

{"sheet":"P.15","index":16,"n_rows":27,"n_cols":19,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,7,2,18],[5,0,5,1],[2,0,2,6],[4,4,5,4],[4,5,5,5],[4,6,5,6],[3,7,3,18],[4,7,4,10],[4,11,4,14],[4,15,4,18],[4,0,4,1]]}
[null,"Wnioskodawca","Partner 1","Partner 2","Partner 3",null,null,null,"T"]
["P. Planowane wydatki w ramach projektu wg podziału na kategorie wydatków"]
["P. 15. Koszty podróży i zakwaterowania (nie dotyczy działania 1.5)"]
[null,null,null,null,null,null,null,"R. Harmonogram rzeczowo - finansowy"]
["Kategorie wydatków",null,"Wydatki całkowite\n(w PLN)","W tym wydatki kwalifikowane \n(w PLN)","Uzasadnienie potrzeb inwestycyjnych","Nazwa zadania","Przez kogo ponoszony\n (Wnioskodawca / Partner)",2016,null,null,null,2017,null,null,null,2018]
["Razem:",null,{"$f":"SUM(C$7:C$100)","v":0},{"$f":"SUM(D$7:D$100)","v":0},null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[]
[1,"Nazwa wydatku"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["…"]
[" +n","Nazwa wydatku"]

{"sheet":"T","index":17,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["T. Wydatki oraz źródła finansowania projektu"]
[]
["1.","Wydatki projektu",{"$f":"P!K15","v":0}]
["1.1.","Całkowita wartość projektu, w tym:",{"$f":"C3","v":0}]
["a.","Wydatki kwalifikowalne ",{"$f":"P!K16","v":0}]
["b.","Wydatki niekwalifikowalne",{"$f":"C3-C5","v":0}]
["2.","Źródła finansowania wydatków kwalifikowanych projektu",{"$f":"C8+C9","v":0}]
["2.1.","Dofinansowanie",{"$f":"P!K14","v":0}]
["2.2.","Wkład własny Wnioskodawcy:",{"$f":"C5-C8","v":0}]
["3.","Środki gwarantowane przez Wnioskodawcę:",{"$f":"C3","v":0}]
["3.1.","Na pokrycie wydatków kwalifikowanych",{"$f":"SUM(C12:C16)","v":0},{"$f":"IF(C11=C5,\"\",\"Wartość powinna być równa Wydatkom kwalifikowalnym (1.1.a)\")","v":""}]
["a.","kredyt bankowy"]
["b.","leasing",0]
["c.","kredyt bankowy udzielony ze środków Europejskiego Banku Inwestycyjnego",0]
["d.","środki własne Wnioskodawcy"]
["e.","zaliczka ",0]
["3.2.","Na pokrycie wydatków niekwalifikowanych",{"$f":"SUM(C18:C21)","v":0},{"$f":"IF(C17=C6,\"\",\"Wartość powinna być równa Wydatkom niekwalifikowalnym (1.1.b)\")","v":""}]
["a.","kredyt bankowy"]
["b.","leasing"]
["c.","kredyt bankowy udzielony ze środków Europejskiego Banku Inwestycyjnego"]
["d.","środki własne Wnioskodawcy"]